Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.4% first-year return on $206k initial cash invested.
-10.4%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$5,841
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,841 income − $7,622 expenses = $1,781 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%
$8,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,841
Total Expenses
$7,622
Mortgage P&I
77%
$4,501
Property Taxes
14%
$836
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643