Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.36% first-year return on $205k initial cash invested.
-23.36%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$8,306
Rent
-$3,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,306 income − $12,299 expenses = $3,993 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,306
Total Expenses
$12,299
Mortgage P&I
57%
$4,721
Property Taxes
16%
$1,360
Home Insurance
6%
$488
HOA
35%
$2,906
Property Management
12%
$997
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$914