Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $204k initial cash invested.
-19.64%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,535
Rent
-$3,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $5,876 expenses = $3,341 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%
$8,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$5,876
Mortgage P&I
178%
$4,515
Property Taxes
7%
$168
Home Insurance
13%
$332
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279