Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $204k initial cash invested.
-8.35%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$6,270
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,270 income − $7,689 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,857
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,270
Total Expenses
$7,689
Mortgage P&I
70%
$4,413
Property Taxes
10%
$632
Home Insurance
5%
$312
HOA
3%
$200
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690