Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $206k initial cash invested.
-11.17%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$5,392
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,392 income − $7,308 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,948
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,392
Total Expenses
$7,308
Mortgage P&I
83%
$4,500
Property Taxes
12%
$642
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593