Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $208k initial cash invested.
-8.42%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$5,978
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,978 income − $7,439 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,059
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,978
Total Expenses
$7,439
Mortgage P&I
77%
$4,590
Property Taxes
8%
$502
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658