Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.97% first-year return on $203k initial cash invested.
-12.97%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$5,121
Rent
-$2,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $7,316 expenses = $2,195 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,121
Total Expenses
$7,316
Mortgage P&I
88%
$4,507
Property Taxes
7%
$337
Home Insurance
6%
$310
HOA
8%
$420
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563