Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.07% first-year return on $203k initial cash invested.
-18.07%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$3,632
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $6,685 expenses = $3,053 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%
$8,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$6,685
Mortgage P&I
121%
$4,391
Property Taxes
21%
$746
Home Insurance
9%
$313
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400