Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.36% first-year return on $204k initial cash invested.
-2.36%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$7,142
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,142 income − $7,544 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,142
Total Expenses
$7,544
Mortgage P&I
62%
$4,438
Property Taxes
2%
$142
Home Insurance
4%
$310
HOA
3%
$225
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786