Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $206k initial cash invested.
-14.36%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,958
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $6,428 expenses = $2,470 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$6,428
Mortgage P&I
110%
$4,365
Property Taxes
10%
$404
Home Insurance
8%
$314
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435