Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $205k initial cash invested.
-14.05%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,850
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $6,255 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$179k
Closing costs
1%
$8,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$6,255
Mortgage P&I
112%
$4,328
Property Taxes
7%
$285
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424