Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $204k initial cash invested.
-4.26%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$7,107
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,107 income − $7,831 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,855
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,107
Total Expenses
$7,831
Mortgage P&I
64%
$4,541
Property Taxes
8%
$550
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782