Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.66% first-year return on $206k initial cash invested.
-14.66%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$4,158
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $6,675 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,954
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,158
Total Expenses
$6,675
Mortgage P&I
106%
$4,402
Property Taxes
8%
$340
Home Insurance
13%
$520
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457