Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $203k initial cash invested.
-13.58%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$5,697
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,697 income − $7,991 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,697
Total Expenses
$7,991
Mortgage P&I
82%
$4,649
Property Taxes
14%
$787
Home Insurance
6%
$315
HOA
5%
$302
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627