Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $205k initial cash invested.
-10.97%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$5,750
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,750 income − $7,628 expenses = $1,878 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,750
Total Expenses
$7,628
Mortgage P&I
79%
$4,565
Property Taxes
14%
$794
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632