Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $203k initial cash invested.
-11.31%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,770
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $7,684 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,809
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,770
Total Expenses
$7,684
Mortgage P&I
76%
$4,397
Property Taxes
17%
$975
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635