Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $203k initial cash invested.
-7.64%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$6,258
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,258 income − $7,552 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,258
Total Expenses
$7,552
Mortgage P&I
71%
$4,444
Property Taxes
11%
$666
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688