Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $205k initial cash invested.
-7.17%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$6,490
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,490 income − $7,716 expenses = $1,226 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%
$8,910
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,490
Total Expenses
$7,716
Mortgage P&I
68%
$4,408
Property Taxes
12%
$788
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714