Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $206k initial cash invested.
-7.95%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$6,405
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,405 income − $7,773 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,405
Total Expenses
$7,773
Mortgage P&I
69%
$4,435
Property Taxes
13%
$846
Home Insurance
5%
$314
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705