Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $208k initial cash invested.
-7.28%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$6,484
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,484 income − $7,746 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,052
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,484
Total Expenses
$7,746
Mortgage P&I
70%
$4,537
Property Taxes
9%
$603
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713