Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $204k initial cash invested.
-11.13%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$7,308
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,308 income − $9,204 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,308
Total Expenses
$9,204
Mortgage P&I
60%
$4,385
Property Taxes
25%
$1,797
Home Insurance
4%
$315
HOA
3%
$223
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804