Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.75% first-year return on $206k initial cash invested.
-12.75%
Cash On Cash
3.7%
Cap Rate
0.58
DSCR
$5,542
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $7,732 expenses = $2,190 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$7,732
Mortgage P&I
85%
$4,734
Property Taxes
14%
$799
Home Insurance
6%
$314
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610