Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $205k initial cash invested.
-12.99%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$5,775
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,775 income − $7,989 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,883
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,775
Total Expenses
$7,989
Mortgage P&I
76%
$4,417
Property Taxes
12%
$706
Home Insurance
5%
$313
HOA
10%
$590
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635