Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $204k initial cash invested.
-21.07%
Cash On Cash
2.21%
Cap Rate
0.32
DSCR
$3,368
Rent
-$3,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $6,945 expenses = $3,577 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,843
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$6,945
Mortgage P&I
150%
$5,068
Property Taxes
10%
$330
Home Insurance
12%
$402
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370