Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.57% first-year return on $205k initial cash invested.
-17.57%
Cash On Cash
2.85%
Cap Rate
0.43
DSCR
$4,832
Rent
-$3,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $7,834 expenses = $3,002 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,907
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$7,834
Mortgage P&I
102%
$4,926
Property Taxes
13%
$625
Home Insurance
7%
$315
HOA
7%
$325
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532