Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.52% first-year return on $205k initial cash invested.
-5.52%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$6,258
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,258 income − $7,203 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$179k
Closing costs
1%
$8,926
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,258
Total Expenses
$7,203
Mortgage P&I
71%
$4,421
Property Taxes
5%
$340
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688