Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $207k initial cash invested.
-9.39%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$6,240
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,240 income − $7,856 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,982
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,240
Total Expenses
$7,856
Mortgage P&I
73%
$4,578
Property Taxes
12%
$773
Home Insurance
5%
$320
HOA
1%
$63
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686