Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $204k initial cash invested.
-8.89%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$5,870
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,870 income − $7,380 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,845
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,870
Total Expenses
$7,380
Mortgage P&I
77%
$4,503
Property Taxes
10%
$571
Home Insurance
5%
$310
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646