Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $203k initial cash invested.
-10.93%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$5,916
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $7,764 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$7,764
Mortgage P&I
76%
$4,519
Property Taxes
15%
$865
Home Insurance
5%
$308
HOA
1%
$60
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651