Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $203k initial cash invested.
-5.67%
Cash On Cash
5.68%
Cap Rate
0.86
DSCR
$7,734
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,734 income − $8,696 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,734
Total Expenses
$8,696
Mortgage P&I
62%
$4,831
Property Taxes
12%
$912
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$851