Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.28% first-year return on $206k initial cash invested.
-9.28%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$6,056
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $7,649 expenses = $1,593 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%
$8,948
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,056
Total Expenses
$7,649
Mortgage P&I
74%
$4,506
Property Taxes
11%
$662
Home Insurance
5%
$322
HOA
2%
$100
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666