Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $206k initial cash invested.
-12.5%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$4,736
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $6,880 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,947
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$6,880
Mortgage P&I
92%
$4,362
Property Taxes
12%
$589
Home Insurance
7%
$320
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521