Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $203k initial cash invested.
-12.65%
Cash On Cash
3.92%
Cap Rate
0.6
DSCR
$5,822
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $7,957 expenses = $2,135 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$7,957
Mortgage P&I
82%
$4,775
Property Taxes
15%
$894
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640