Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $204k initial cash invested.
-9.19%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$5,466
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $7,025 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,837
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$7,025
Mortgage P&I
80%
$4,387
Property Taxes
8%
$461
Home Insurance
6%
$318
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601