Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $205k initial cash invested.
-12.48%
Cash On Cash
3.8%
Cap Rate
0.6
DSCR
$5,715
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $7,843 expenses = $2,128 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,715
Total Expenses
$7,843
Mortgage P&I
83%
$4,715
Property Taxes
15%
$873
Home Insurance
5%
$311
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629