Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $205k initial cash invested.
-12.99%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,346
Rent
-$2,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $6,566 expenses = $2,220 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$6,566
Mortgage P&I
103%
$4,489
Property Taxes
6%
$275
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478