Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $206k initial cash invested.
-14.85%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$4,593
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $7,147 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$7,147
Mortgage P&I
99%
$4,541
Property Taxes
16%
$720
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505