Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $205k initial cash invested.
-2.11%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$8,046
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,046 income − $8,407 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$179k
Closing costs
1%
$8,928
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,046
Total Expenses
$8,407
Mortgage P&I
56%
$4,478
Property Taxes
11%
$880
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885