Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $205k initial cash invested.
-14.24%
Cash On Cash
3.3%
Cap Rate
0.52
DSCR
$5,204
Rent
-$2,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $7,637 expenses = $2,433 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$7,637
Mortgage P&I
90%
$4,676
Property Taxes
17%
$878
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572