Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.19% first-year return on $205k initial cash invested.
-19.19%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,616
Rent
-$3,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $6,895 expenses = $3,279 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,908
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$6,895
Mortgage P&I
124%
$4,475
Property Taxes
24%
$866
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398