Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $204k initial cash invested.
-7.01%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$6,423
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,423 income − $7,616 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,423
Total Expenses
$7,616
Mortgage P&I
71%
$4,551
Property Taxes
9%
$567
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707