Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $206k initial cash invested.
-10.15%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$5,758
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $7,499 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$7,499
Mortgage P&I
77%
$4,436
Property Taxes
12%
$697
Home Insurance
7%
$409
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633