Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.8% first-year return on $203k initial cash invested.
-20.8%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$3,384
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $6,896 expenses = $3,512 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$6,896
Mortgage P&I
134%
$4,519
Property Taxes
27%
$929
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372