Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $204k initial cash invested.
-13.8%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$5,438
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,438 income − $7,789 expenses = $2,351 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,878
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$7,789
Mortgage P&I
84%
$4,571
Property Taxes
11%
$624
Home Insurance
7%
$385
HOA
7%
$359
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598