Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $205k initial cash invested.
-20%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,560
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $5,972 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$5,972
Mortgage P&I
173%
$4,417
Property Taxes
13%
$320
Home Insurance
12%
$311
HOA
2%
$54
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282