Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.03% first-year return on $206k initial cash invested.
-9.03%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$5,508
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $7,055 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$7,055
Mortgage P&I
81%
$4,474
Property Taxes
7%
$391
Home Insurance
6%
$318
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606