Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $206k initial cash invested.
-11.08%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$5,535
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $7,434 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,937
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$7,434
Mortgage P&I
80%
$4,438
Property Taxes
14%
$800
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609