Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $206k initial cash invested.
-8.2%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$6,435
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,435 income − $7,843 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,435
Total Expenses
$7,843
Mortgage P&I
69%
$4,447
Property Taxes
14%
$896
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708