Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.85% first-year return on $206k initial cash invested.
-20.85%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,582
Rent
-$3,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $7,160 expenses = $3,578 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,582
Total Expenses
$7,160
Mortgage P&I
126%
$4,499
Property Taxes
32%
$1,131
Home Insurance
9%
$313
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394