Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $206k initial cash invested.
-10.15%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$5,566
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $7,305 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,566
Total Expenses
$7,305
Mortgage P&I
80%
$4,458
Property Taxes
11%
$639
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612