Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $205k initial cash invested.
-10.24%
Cash On Cash
4.36%
Cap Rate
0.69
DSCR
$6,688
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,688 income − $8,441 expenses = $1,753 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$179k
Closing costs
1%
$8,925
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,688
Total Expenses
$8,441
Mortgage P&I
71%
$4,725
Property Taxes
12%
$795
Home Insurance
5%
$315
HOA
5%
$330
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736