Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $206k initial cash invested.
-10.86%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$4,161
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $6,026 expenses = $1,865 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,953
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$6,026
Mortgage P&I
105%
$4,355
Property Taxes
2%
$82
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458