Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $206k initial cash invested.
-4.03%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$7,797
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,797 income − $8,488 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,931
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,797
Total Expenses
$8,488
Mortgage P&I
58%
$4,506
Property Taxes
13%
$1,019
Home Insurance
4%
$311
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858