Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $203k initial cash invested.
-15.5%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,560
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $6,180 expenses = $2,620 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$6,180
Mortgage P&I
126%
$4,472
Property Taxes
5%
$190
Home Insurance
9%
$308
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392