Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $203k initial cash invested.
-8.57%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$5,496
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,496 income − $6,943 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,496
Total Expenses
$6,943
Mortgage P&I
80%
$4,408
Property Taxes
4%
$215
Home Insurance
6%
$308
HOA
3%
$142
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605