Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $206k initial cash invested.
-6.26%
Cash On Cash
4.98%
Cap Rate
0.82
DSCR
$6,867
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,867 income − $7,944 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,967
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,867
Total Expenses
$7,944
Mortgage P&I
66%
$4,521
Property Taxes
10%
$669
Home Insurance
6%
$390
HOA
0%
$29
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755