Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $207k initial cash invested.
-10.17%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$6,232
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,232 income − $7,990 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,016
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,232
Total Expenses
$7,990
Mortgage P&I
75%
$4,692
Property Taxes
14%
$855
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686