Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $206k initial cash invested.
-2.38%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$7,818
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,818 income − $8,227 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,818
Total Expenses
$8,227
Mortgage P&I
57%
$4,477
Property Taxes
6%
$467
Home Insurance
4%
$313
HOA
4%
$311
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860