Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.13% first-year return on $205k initial cash invested.
-15.13%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,014
Rent
-$2,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $6,599 expenses = $2,585 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,014
Total Expenses
$6,599
Mortgage P&I
110%
$4,420
Property Taxes
9%
$368
Home Insurance
8%
$315
HOA
3%
$130
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442