Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $205k initial cash invested.
-12.4%
Cash On Cash
4.15%
Cap Rate
0.62
DSCR
$6,063
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,063 income − $8,183 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,063
Total Expenses
$8,183
Mortgage P&I
82%
$4,958
Property Taxes
14%
$847
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667