Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $203k initial cash invested.
-4.7%
Cash On Cash
5.52%
Cap Rate
0.89
DSCR
$6,942
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,942 income − $7,737 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,808
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,942
Total Expenses
$7,737
Mortgage P&I
66%
$4,570
Property Taxes
7%
$491
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764