Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $203k initial cash invested.
-8.52%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$5,302
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $6,742 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$6,742
Mortgage P&I
83%
$4,407
Property Taxes
4%
$218
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583