Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $205k initial cash invested.
-17.33%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,759
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $6,724 expenses = $2,965 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$6,724
Mortgage P&I
120%
$4,514
Property Taxes
15%
$576
Home Insurance
9%
$324
HOA
1%
$33
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413