Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $205k initial cash invested.
-6.71%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$6,651
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,651 income − $7,795 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,892
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,651
Total Expenses
$7,795
Mortgage P&I
67%
$4,438
Property Taxes
12%
$782
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732