Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $204k initial cash invested.
-11.93%
Cash On Cash
4.23%
Cap Rate
0.64
DSCR
$6,060
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,060 income − $8,089 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,864
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,060
Total Expenses
$8,089
Mortgage P&I
81%
$4,912
Property Taxes
13%
$802
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667