Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $203k initial cash invested.
-12.33%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$5,440
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $7,526 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$7,526
Mortgage P&I
82%
$4,483
Property Taxes
16%
$880
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598