Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.69% first-year return on $205k initial cash invested.
-4.69%
Cash On Cash
5.91%
Cap Rate
0.9
DSCR
$7,958
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,958 income − $8,758 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,958
Total Expenses
$8,758
Mortgage P&I
61%
$4,866
Property Taxes
11%
$875
Home Insurance
4%
$312
HOA
0%
$0
Property Management
12%
$955
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875