Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.7% first-year return on $205k initial cash invested.
-10.7%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$5,942
Rent
-$1,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,942 income − $7,774 expenses = $1,832 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,942
Total Expenses
$7,774
Mortgage P&I
78%
$4,629
Property Taxes
13%
$801
Home Insurance
5%
$323
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654