Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.75% first-year return on $207k initial cash invested.
-13.75%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$4,218
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $6,588 expenses = $2,370 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
$4,218
Total Expenses
$6,588
Mortgage P&I
108%
$4,575
Property Taxes
6%
$263
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464