Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $207k initial cash invested.
-13.4%
Cash On Cash
3.77%
Cap Rate
0.58
DSCR
$5,805
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $8,119 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,805
Total Expenses
$8,119
Mortgage P&I
85%
$4,913
Property Taxes
17%
$998
Home Insurance
4%
$234
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639