Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $204k initial cash invested.
-11.97%
Cash On Cash
3.74%
Cap Rate
0.6
DSCR
$5,032
Rent
-$2,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $7,066 expenses = $2,034 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,854
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$7,066
Mortgage P&I
91%
$4,594
Property Taxes
8%
$401
Home Insurance
6%
$322
HOA
1%
$38
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554