Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $206k initial cash invested.
-17.49%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,866
Rent
-$2,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $6,864 expenses = $2,998 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,936
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$6,864
Mortgage P&I
117%
$4,523
Property Taxes
18%
$711
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425