Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.21% first-year return on $204k initial cash invested.
-14.21%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,307
Rent
-$2,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,307 income − $7,727 expenses = $2,420 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,307
Total Expenses
$7,727
Mortgage P&I
84%
$4,473
Property Taxes
21%
$1,135
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584