Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.99% first-year return on $206k initial cash invested.
-15.99%
Cash On Cash
2.87%
Cap Rate
0.45
DSCR
$3,963
Rent
-$2,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $6,708 expenses = $2,745 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,963
Total Expenses
$6,708
Mortgage P&I
119%
$4,726
Property Taxes
7%
$295
Home Insurance
8%
$313
HOA
1%
$25
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436