Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.49% first-year return on $207k initial cash invested.
-12.49%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$4,683
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $6,836 expenses = $2,153 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,683
Total Expenses
$6,836
Mortgage P&I
95%
$4,446
Property Taxes
10%
$484
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515