Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.3% first-year return on $207k initial cash invested.
-2.3%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$8,554
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,554 income − $8,952 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,554
Total Expenses
$8,952
Mortgage P&I
55%
$4,675
Property Taxes
12%
$1,061
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$1,026
CapEx
4%
$342
Vacancy
3%
$257
Maintenance
4%
$342
Other
11%
$941