Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $205k initial cash invested.
-10.98%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$5,176
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,176 income − $7,050 expenses = $1,874 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,894
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,176
Total Expenses
$7,050
Mortgage P&I
85%
$4,416
Property Taxes
11%
$545
Home Insurance
6%
$317
HOA
0%
$13
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569