Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $203k initial cash invested.
-11.44%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$6,118
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,118 income − $8,050 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,118
Total Expenses
$8,050
Mortgage P&I
72%
$4,408
Property Taxes
15%
$944
Home Insurance
5%
$315
HOA
5%
$302
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673