Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $206k initial cash invested.
-15.41%
Cash On Cash
3.54%
Cap Rate
0.52
DSCR
$5,355
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,355 income − $7,996 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,937
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$7,996
Mortgage P&I
95%
$5,065
Property Taxes
15%
$795
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589