Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $203k initial cash invested.
-10.92%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$5,352
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $7,201 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,816
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$7,201
Mortgage P&I
82%
$4,393
Property Taxes
13%
$673
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589