Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $204k initial cash invested.
-7.38%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$6,834
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,834 income − $8,090 expenses = $1,256 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,865
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,834
Total Expenses
$8,090
Mortgage P&I
68%
$4,673
Property Taxes
11%
$772
Home Insurance
5%
$322
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752