Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.81% first-year return on $204k initial cash invested.
-16.81%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,256
Rent
-$2,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $6,109 expenses = $2,853 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$6,109
Mortgage P&I
136%
$4,436
Property Taxes
9%
$277
Home Insurance
9%
$289
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358