Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.16% first-year return on $205k initial cash invested.
-17.16%
Cash On Cash
3.05%
Cap Rate
0.46
DSCR
$7,920
Rent
-$2,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,920 income − $10,857 expenses = $2,937 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,924
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,920
Total Expenses
$10,857
Mortgage P&I
62%
$4,886
Property Taxes
11%
$906
Home Insurance
4%
$325
HOA
26%
$2,047
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871