Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $205k initial cash invested.
-8.85%
Cash On Cash
4.87%
Cap Rate
0.74
DSCR
$6,459
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,459 income − $7,970 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,459
Total Expenses
$7,970
Mortgage P&I
75%
$4,863
Property Taxes
9%
$600
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710