Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.17% first-year return on $205k initial cash invested.
-14.17%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$4,918
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $7,344 expenses = $2,426 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$179k
Closing costs
1%
$8,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$7,344
Mortgage P&I
92%
$4,519
Property Taxes
17%
$834
Home Insurance
6%
$318
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541