Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.84% first-year return on $205k initial cash invested.
-22.84%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$3,176
Rent
-$3,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $7,083 expenses = $3,907 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$7,083
Mortgage P&I
153%
$4,850
Property Taxes
26%
$839
Home Insurance
10%
$315
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349