Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $206k initial cash invested.
-13.65%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$4,854
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,854 income − $7,197 expenses = $2,343 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%
$8,953
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,854
Total Expenses
$7,197
Mortgage P&I
92%
$4,468
Property Taxes
12%
$580
Home Insurance
10%
$499
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534