Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $206k initial cash invested.
-11.46%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$5,337
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $7,300 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$7,300
Mortgage P&I
83%
$4,441
Property Taxes
14%
$749
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587