Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $206k initial cash invested.
-11.32%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$5,844
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,844 income − $7,782 expenses = $1,938 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%
$8,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,844
Total Expenses
$7,782
Mortgage P&I
78%
$4,540
Property Taxes
16%
$940
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643