Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $206k initial cash invested.
-7.78%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$6,368
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,368 income − $7,707 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,974
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,368
Total Expenses
$7,707
Mortgage P&I
68%
$4,346
Property Taxes
14%
$872
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700