Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.74% first-year return on $205k initial cash invested.
-16.74%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$4,616
Rent
-$2,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $7,469 expenses = $2,853 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,616
Total Expenses
$7,469
Mortgage P&I
101%
$4,667
Property Taxes
19%
$889
Home Insurance
7%
$343
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508