Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $206k initial cash invested.
-10.21%
Cash On Cash
4.29%
Cap Rate
0.68
DSCR
$6,272
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,272 income − $8,023 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,943
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,272
Total Expenses
$8,023
Mortgage P&I
75%
$4,699
Property Taxes
14%
$876
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690