Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $204k initial cash invested.
-10.75%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$5,634
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,634 income − $7,461 expenses = $1,827 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
$5,634
Total Expenses
$7,461
Mortgage P&I
79%
$4,464
Property Taxes
14%
$772
Home Insurance
6%
$310
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620