Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $203k initial cash invested.
-7.47%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$6,326
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,326 income − $7,588 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,792
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,326
Total Expenses
$7,588
Mortgage P&I
70%
$4,452
Property Taxes
11%
$672
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696