Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $206k initial cash invested.
-8.29%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$5,913
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,913 income − $7,337 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,954
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,913
Total Expenses
$7,337
Mortgage P&I
76%
$4,514
Property Taxes
7%
$408
Home Insurance
5%
$324
HOA
1%
$80
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$650