Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.16% first-year return on $205k initial cash invested.
-15.16%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$4,557
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $7,151 expenses = $2,594 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$7,151
Mortgage P&I
99%
$4,519
Property Taxes
17%
$759
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501