Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $204k initial cash invested.
-11.71%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$5,662
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,662 income − $7,650 expenses = $1,988 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%
$8,846
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,662
Total Expenses
$7,650
Mortgage P&I
80%
$4,524
Property Taxes
16%
$887
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623