Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $204k initial cash invested.
-9.29%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$6,276
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,276 income − $7,854 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,844
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,276
Total Expenses
$7,854
Mortgage P&I
71%
$4,466
Property Taxes
15%
$940
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690