Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $203k initial cash invested.
-7.28%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$5,811
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,811 income − $7,041 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,811
Total Expenses
$7,041
Mortgage P&I
76%
$4,429
Property Taxes
6%
$330
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639