Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $204k initial cash invested.
-10%
Cash On Cash
4.34%
Cap Rate
0.69
DSCR
$6,308
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,308 income − $8,011 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,308
Total Expenses
$8,011
Mortgage P&I
74%
$4,660
Property Taxes
14%
$892
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694