Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $204k initial cash invested.
-10.58%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$6,002
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,002 income − $7,796 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,002
Total Expenses
$7,796
Mortgage P&I
75%
$4,487
Property Taxes
11%
$679
Home Insurance
5%
$280
HOA
5%
$310
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660