Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $203k initial cash invested.
-8.49%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$6,165
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,165 income − $7,605 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,832
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,165
Total Expenses
$7,605
Mortgage P&I
72%
$4,425
Property Taxes
12%
$768
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678