Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $206k initial cash invested.
-7.86%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$6,978
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,978 income − $8,326 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,978
Total Expenses
$8,326
Mortgage P&I
64%
$4,444
Property Taxes
14%
$975
Home Insurance
5%
$315
HOA
3%
$220
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768