Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $207k initial cash invested.
-11.38%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,706
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,706 income − $7,666 expenses = $1,960 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,988
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,706
Total Expenses
$7,666
Mortgage P&I
79%
$4,502
Property Taxes
15%
$874
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628