Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $205k initial cash invested.
-6.24%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$6,459
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,459 income − $7,526 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,916
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,459
Total Expenses
$7,526
Mortgage P&I
68%
$4,402
Property Taxes
10%
$614
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710