Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $203k initial cash invested.
-9.59%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$5,490
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $7,113 expenses = $1,623 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,814
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$7,113
Mortgage P&I
80%
$4,366
Property Taxes
10%
$571
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604