Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $206k initial cash invested.
-15.71%
Cash On Cash
3.01%
Cap Rate
0.47
DSCR
$4,626
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $7,323 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,626
Total Expenses
$7,323
Mortgage P&I
103%
$4,758
Property Taxes
15%
$679
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509