Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.91% first-year return on $204k initial cash invested.
-16.91%
Cash On Cash
2.83%
Cap Rate
0.44
DSCR
$4,656
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $7,534 expenses = $2,878 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$7,534
Mortgage P&I
103%
$4,785
Property Taxes
18%
$846
Home Insurance
7%
$320
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512