Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.76% first-year return on $204k initial cash invested.
-14.76%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$3,812
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $6,326 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,875
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$6,326
Mortgage P&I
116%
$4,436
Property Taxes
7%
$272
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419