Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $204k initial cash invested.
-8.06%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$5,824
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $7,198 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$7,198
Mortgage P&I
78%
$4,518
Property Taxes
7%
$379
Home Insurance
5%
$311
HOA
0%
$9
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641