Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.59% first-year return on $204k initial cash invested.
-24.59%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$2,382
Rent
-$4,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $6,559 expenses = $4,177 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,382
Total Expenses
$6,559
Mortgage P&I
195%
$4,651
Property Taxes
33%
$789
Home Insurance
13%
$310
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262