Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $204k initial cash invested.
-7.18%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$6,072
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,072 income − $7,295 expenses = $1,223 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%
$8,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,072
Total Expenses
$7,295
Mortgage P&I
72%
$4,397
Property Taxes
9%
$518
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668