Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $205k initial cash invested.
-7.75%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$6,846
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,846 income − $8,166 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,846
Total Expenses
$8,166
Mortgage P&I
66%
$4,503
Property Taxes
13%
$874
Home Insurance
5%
$311
HOA
2%
$150
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753