Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $205k initial cash invested.
-15.45%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,626
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $6,267 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,913
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$6,267
Mortgage P&I
122%
$4,422
Property Taxes
8%
$285
Home Insurance
9%
$327
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399