Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $204k initial cash invested.
-5.99%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$5,890
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,890 income − $6,911 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,890
Total Expenses
$6,911
Mortgage P&I
76%
$4,454
Property Taxes
2%
$142
Home Insurance
5%
$311
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648