Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.87% first-year return on $205k initial cash invested.
-26.87%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$5,853
Rent
-$4,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,853 income − $10,450 expenses = $4,597 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,853
Total Expenses
$10,450
Mortgage P&I
77%
$4,481
Property Taxes
9%
$544
Home Insurance
14%
$840
HOA
44%
$2,595
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644