Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.8% first-year return on $204k initial cash invested.
-16.8%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$3,423
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $6,282 expenses = $2,859 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,870
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$6,282
Mortgage P&I
130%
$4,437
Property Taxes
10%
$348
Home Insurance
10%
$332
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377