Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $204k initial cash invested.
-10.15%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$5,776
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $7,500 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,853
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$7,500
Mortgage P&I
77%
$4,440
Property Taxes
14%
$780
Home Insurance
5%
$317
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635