Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $204k initial cash invested.
-10.04%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$4,647
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $6,353 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$6,353
Mortgage P&I
96%
$4,458
Property Taxes
0%
$5
Home Insurance
7%
$310
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511