Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $206k initial cash invested.
-11.03%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$5,588
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,588 income − $7,477 expenses = $1,889 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,588
Total Expenses
$7,477
Mortgage P&I
81%
$4,518
Property Taxes
13%
$742
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615