Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $206k initial cash invested.
-13.93%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,044
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $7,435 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,954
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$7,435
Mortgage P&I
90%
$4,520
Property Taxes
17%
$864
Home Insurance
6%
$298
HOA
1%
$38
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555