Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $206k initial cash invested.
-7.26%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$6,484
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,484 income − $7,729 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,937
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,484
Total Expenses
$7,729
Mortgage P&I
69%
$4,485
Property Taxes
11%
$725
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713