Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $206k initial cash invested.
-14.02%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,452
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $6,857 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,945
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$6,857
Mortgage P&I
101%
$4,489
Property Taxes
12%
$513
Home Insurance
7%
$320
HOA
0%
$21
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490