Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.67% first-year return on $207k initial cash invested.
-16.67%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$4,504
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $7,379 expenses = $2,875 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$7,379
Mortgage P&I
98%
$4,428
Property Taxes
25%
$1,106
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495