Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $204k initial cash invested.
-6.26%
Cash On Cash
5.57%
Cap Rate
0.84
DSCR
$7,596
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,596 income − $8,662 expenses = $1,066 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,596
Total Expenses
$8,662
Mortgage P&I
64%
$4,880
Property Taxes
12%
$880
Home Insurance
4%
$318
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836