Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.72% first-year return on $205k initial cash invested.
-13.72%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$4,166
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $6,509 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,902
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$6,509
Mortgage P&I
107%
$4,467
Property Taxes
7%
$305
Home Insurance
8%
$320
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458