Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $206k initial cash invested.
-14.86%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$4,046
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $6,597 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$6,597
Mortgage P&I
112%
$4,512
Property Taxes
10%
$396
Home Insurance
8%
$313
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445