Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.36% first-year return on $206k initial cash invested.
-9.36%
Cash On Cash
4.04%
Cap Rate
0.69
DSCR
$5,768
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,768 income − $7,372 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,768
Total Expenses
$7,372
Mortgage P&I
76%
$4,382
Property Taxes
12%
$705
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634