Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $206k initial cash invested.
-14%
Cash On Cash
3.58%
Cap Rate
0.55
DSCR
$4,962
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,962 income − $7,364 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$7,364
Mortgage P&I
98%
$4,876
Property Taxes
10%
$489
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546