Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.85% first-year return on $206k initial cash invested.
-15.85%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$4,204
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $6,927 expenses = $2,723 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$6,927
Mortgage P&I
109%
$4,593
Property Taxes
14%
$582
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462