Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $206k initial cash invested.
-4.96%
Cash On Cash
5.46%
Cap Rate
0.87
DSCR
$6,652
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,652 income − $7,503 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,652
Total Expenses
$7,503
Mortgage P&I
70%
$4,651
Property Taxes
4%
$265
Home Insurance
5%
$325
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732