Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $206k initial cash invested.
-3.23%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$7,858
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,858 income − $8,411 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,937
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,858
Total Expenses
$8,411
Mortgage P&I
57%
$4,511
Property Taxes
12%
$914
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864