Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $203k initial cash invested.
-13.34%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$5,270
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,270 income − $7,529 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,270
Total Expenses
$7,529
Mortgage P&I
86%
$4,557
Property Taxes
16%
$868
Home Insurance
6%
$312
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580