Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $205k initial cash invested.
-7.43%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$6,162
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,162 income − $7,430 expenses = $1,268 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,897
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,162
Total Expenses
$7,430
Mortgage P&I
70%
$4,338
Property Taxes
11%
$673
Home Insurance
5%
$325
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678