Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $205k initial cash invested.
-8.1%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$6,696
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,696 income − $8,076 expenses = $1,380 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%
$8,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,696
Total Expenses
$8,076
Mortgage P&I
66%
$4,400
Property Taxes
8%
$545
Home Insurance
5%
$308
HOA
8%
$545
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737