Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $208k initial cash invested.
-11.29%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$4,696
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $6,654 expenses = $1,958 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,049
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$6,654
Mortgage P&I
95%
$4,457
Property Taxes
6%
$267
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517