Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $205k initial cash invested.
-12.67%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$5,924
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $8,088 expenses = $2,164 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$8,088
Mortgage P&I
82%
$4,843
Property Taxes
15%
$915
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652