Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.88% first-year return on $205k initial cash invested.
-14.88%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$5,300
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,300 income − $7,847 expenses = $2,547 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$179k
Closing costs
1%
$8,926
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,300
Total Expenses
$7,847
Mortgage P&I
92%
$4,867
Property Taxes
16%
$862
Home Insurance
6%
$316
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583