Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $206k initial cash invested.
-3.36%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$7,036
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,036 income − $7,612 expenses = $576 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%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,036
Total Expenses
$7,612
Mortgage P&I
64%
$4,502
Property Taxes
6%
$406
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774