Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $204k initial cash invested.
-12.38%
Cash On Cash
4.08%
Cap Rate
0.62
DSCR
$6,006
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,006 income − $8,107 expenses = $2,101 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,006
Total Expenses
$8,107
Mortgage P&I
81%
$4,864
Property Taxes
15%
$888
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661