Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $206k initial cash invested.
-7.35%
Cash On Cash
5.17%
Cap Rate
0.8
DSCR
$7,156
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,156 income − $8,418 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,156
Total Expenses
$8,418
Mortgage P&I
67%
$4,829
Property Taxes
12%
$843
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787