Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $204k initial cash invested.
-8.82%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$5,733
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $7,232 expenses = $1,499 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$7,232
Mortgage P&I
75%
$4,323
Property Taxes
6%
$361
Home Insurance
6%
$324
HOA
5%
$275
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631