Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $205k initial cash invested.
-13.1%
Cash On Cash
3.77%
Cap Rate
0.58
DSCR
$4,857
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $7,091 expenses = $2,234 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$7,091
Mortgage P&I
99%
$4,829
Property Taxes
6%
$287
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534