Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.76% first-year return on $206k initial cash invested.
-13.76%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$4,827
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $7,189 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$7,189
Mortgage P&I
92%
$4,422
Property Taxes
17%
$800
Home Insurance
7%
$320
HOA
0%
$6
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531