Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.17% first-year return on $206k initial cash invested.
-18.17%
Cash On Cash
2.42%
Cap Rate
0.38
DSCR
$3,837
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $6,951 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$6,951
Mortgage P&I
124%
$4,766
Property Taxes
13%
$498
Home Insurance
8%
$324
HOA
2%
$60
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422