Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $205k initial cash invested.
-9.1%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$5,416
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $6,971 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,906
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$6,971
Mortgage P&I
83%
$4,475
Property Taxes
6%
$339
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596