Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $205k initial cash invested.
-12.33%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$4,785
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $6,889 expenses = $2,104 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$6,889
Mortgage P&I
93%
$4,460
Property Taxes
7%
$351
Home Insurance
7%
$311
HOA
3%
$141
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526