Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.4% first-year return on $204k initial cash invested.
-23.4%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$2,900
Rent
-$3,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $6,884 expenses = $3,984 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$6,884
Mortgage P&I
167%
$4,839
Property Taxes
25%
$732
Home Insurance
11%
$327
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319