Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.72% first-year return on $205k initial cash invested.
-14.72%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$4,672
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $7,190 expenses = $2,518 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%
$8,920
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$7,190
Mortgage P&I
95%
$4,417
Property Taxes
15%
$711
Home Insurance
6%
$285
HOA
4%
$188
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514