Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $204k initial cash invested.
-13.1%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$3,844
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $6,069 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$6,069
Mortgage P&I
114%
$4,370
Property Taxes
2%
$82
Home Insurance
8%
$310
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423