Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $206k initial cash invested.
-0.42%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$7,701
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,701 income − $7,773 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,701
Total Expenses
$7,773
Mortgage P&I
59%
$4,547
Property Taxes
4%
$279
Home Insurance
4%
$329
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847