Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $204k initial cash invested.
-11.76%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$5,564
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $7,563 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,857
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,564
Total Expenses
$7,563
Mortgage P&I
79%
$4,393
Property Taxes
17%
$962
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612