Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $206k initial cash invested.
-8.4%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$5,726
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $7,165 expenses = $1,439 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,726
Total Expenses
$7,165
Mortgage P&I
79%
$4,503
Property Taxes
5%
$275
Home Insurance
6%
$336
HOA
2%
$104
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630