Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.39% first-year return on $205k initial cash invested.
-16.39%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,255
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $6,053 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$6,053
Mortgage P&I
139%
$4,529
Property Taxes
2%
$63
Home Insurance
10%
$312
HOA
1%
$42
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358