Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $205k initial cash invested.
-10.45%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$6,230
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,230 income − $8,019 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,230
Total Expenses
$8,019
Mortgage P&I
75%
$4,701
Property Taxes
14%
$885
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685