Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $206k initial cash invested.
-12.11%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$4,533
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $6,612 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,533
Total Expenses
$6,612
Mortgage P&I
96%
$4,367
Property Taxes
7%
$333
Home Insurance
7%
$313
HOA
1%
$58
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499