Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $207k initial cash invested.
-17.21%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,344
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,344 income − $9,309 expenses = $2,965 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,344
Total Expenses
$9,309
Mortgage P&I
72%
$4,574
Property Taxes
36%
$2,263
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698