Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.7% first-year return on $206k initial cash invested.
-15.7%
Cash On Cash
3.3%
Cap Rate
0.49
DSCR
$4,418
Rent
-$2,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $7,113 expenses = $2,695 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$7,113
Mortgage P&I
113%
$4,978
Property Taxes
7%
$319
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486