Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $203k initial cash invested.
-10.16%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$5,232
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $6,947 expenses = $1,715 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,232
Total Expenses
$6,947
Mortgage P&I
85%
$4,428
Property Taxes
3%
$182
Home Insurance
6%
$308
HOA
5%
$250
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576