Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $204k initial cash invested.
-12.43%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$4,754
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $6,872 expenses = $2,118 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
$4,754
Total Expenses
$6,872
Mortgage P&I
95%
$4,529
Property Taxes
9%
$421
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523