Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.78% first-year return on $206k initial cash invested.
-22.78%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$2,007
Rent
-$3,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $5,917 expenses = $3,910 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$5,917
Mortgage P&I
241%
$4,838
Property Taxes
4%
$84
Home Insurance
16%
$313
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221