Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $206k initial cash invested.
-11.77%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$4,710
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $6,736 expenses = $2,026 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,976
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,710
Total Expenses
$6,736
Mortgage P&I
98%
$4,603
Property Taxes
4%
$201
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518