Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $206k initial cash invested.
-12.38%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$4,479
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $6,600 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$6,600
Mortgage P&I
98%
$4,398
Property Taxes
3%
$148
Home Insurance
7%
$326
HOA
5%
$206
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493