Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $206k initial cash invested.
-7.51%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$6,818
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,818 income − $8,110 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,971
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,818
Total Expenses
$8,110
Mortgage P&I
65%
$4,450
Property Taxes
13%
$871
Home Insurance
5%
$315
HOA
2%
$155
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750