Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.74% first-year return on $206k initial cash invested.
-14.74%
Cash On Cash
3.41%
Cap Rate
0.52
DSCR
$5,316
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,316 income − $7,853 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$180k
Closing costs
1%
$8,976
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,316
Total Expenses
$7,853
Mortgage P&I
92%
$4,876
Property Taxes
16%
$844
Home Insurance
6%
$325
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585