Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $205k initial cash invested.
-12.16%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$4,454
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $6,531 expenses = $2,077 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$6,531
Mortgage P&I
100%
$4,442
Property Taxes
5%
$217
Home Insurance
7%
$312
HOA
1%
$46
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490