Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $206k initial cash invested.
-8.84%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$5,637
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,637 income − $7,156 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,637
Total Expenses
$7,156
Mortgage P&I
79%
$4,474
Property Taxes
8%
$464
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620