Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $205k initial cash invested.
-16.02%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$4,488
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $7,226 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,908
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$7,226
Mortgage P&I
101%
$4,523
Property Taxes
19%
$849
Home Insurance
7%
$326
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494