Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $206k initial cash invested.
-14.4%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,795
Rent
-$2,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $6,270 expenses = $2,475 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,964
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$6,270
Mortgage P&I
118%
$4,464
Property Taxes
5%
$192
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417