Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.76% first-year return on $205k initial cash invested.
-13.76%
Cash On Cash
3.66%
Cap Rate
0.56
DSCR
$5,925
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,925 income − $8,275 expenses = $2,350 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,925
Total Expenses
$8,275
Mortgage P&I
82%
$4,831
Property Taxes
19%
$1,117
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652