Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $206k initial cash invested.
-10.72%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$6,354
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,354 income − $8,191 expenses = $1,837 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,939
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,354
Total Expenses
$8,191
Mortgage P&I
74%
$4,696
Property Taxes
14%
$877
Home Insurance
5%
$315
HOA
2%
$143
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699