Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $206k initial cash invested.
-14.3%
Cash On Cash
3.55%
Cap Rate
0.54
DSCR
$5,439
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,439 income − $7,897 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,439
Total Expenses
$7,897
Mortgage P&I
90%
$4,890
Property Taxes
15%
$835
Home Insurance
6%
$322
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598