Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $204k initial cash invested.
-14.14%
Cash On Cash
3.56%
Cap Rate
0.55
DSCR
$5,469
Rent
-$2,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $7,875 expenses = $2,406 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%
$8,866
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,469
Total Expenses
$7,875
Mortgage P&I
88%
$4,816
Property Taxes
16%
$884
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602