Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $206k initial cash invested.
-14.84%
Cash On Cash
3.46%
Cap Rate
0.52
DSCR
$5,134
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $7,679 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$7,679
Mortgage P&I
96%
$4,916
Property Taxes
13%
$687
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565