Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $205k initial cash invested.
-0.26%
Cash On Cash
6.77%
Cap Rate
1.07
DSCR
$8,890
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,890 income − $8,935 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,890
Total Expenses
$8,935
Mortgage P&I
53%
$4,711
Property Taxes
10%
$885
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$1,067
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$978