Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $205k initial cash invested.
-5.89%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$6,838
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,838 income − $7,846 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,838
Total Expenses
$7,846
Mortgage P&I
65%
$4,478
Property Taxes
11%
$727
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$752