Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $206k initial cash invested.
-8.77%
Cash On Cash
4.92%
Cap Rate
0.75
DSCR
$6,880
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,880 income − $8,385 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,880
Total Expenses
$8,385
Mortgage P&I
71%
$4,898
Property Taxes
12%
$835
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757