Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.98% first-year return on $205k initial cash invested.
-14.98%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,358
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $6,912 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$6,912
Mortgage P&I
101%
$4,422
Property Taxes
16%
$685
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479