Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $205k initial cash invested.
-11.14%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$4,498
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $6,400 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$6,400
Mortgage P&I
98%
$4,397
Property Taxes
4%
$158
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495