Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.28% first-year return on $206k initial cash invested.
-1.28%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$7,108
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,108 income − $7,327 expenses = $219 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
$7,108
Total Expenses
$7,327
Mortgage P&I
63%
$4,489
Property Taxes
2%
$109
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782