Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $206k initial cash invested.
-14.65%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$5,232
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $7,748 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,955
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,232
Total Expenses
$7,748
Mortgage P&I
87%
$4,548
Property Taxes
19%
$970
Home Insurance
6%
$322
HOA
2%
$129
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576