Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.55% first-year return on $203k initial cash invested.
-13.55%
Cash On Cash
3.4%
Cap Rate
0.54
DSCR
$4,486
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,486 income − $6,772 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,486
Total Expenses
$6,772
Mortgage P&I
103%
$4,600
Property Taxes
7%
$333
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493