Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $204k initial cash invested.
-8.1%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$6,496
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,496 income − $7,875 expenses = $1,379 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,866
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,496
Total Expenses
$7,875
Mortgage P&I
67%
$4,373
Property Taxes
15%
$972
Home Insurance
5%
$320
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715