Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $208k initial cash invested.
-2.56%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$6,826
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,826 income − $7,270 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,826
Total Expenses
$7,270
Mortgage P&I
64%
$4,387
Property Taxes
4%
$291
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751