Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $203k initial cash invested.
-2.54%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$8,526
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,526 income − $8,957 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,526
Total Expenses
$8,957
Mortgage P&I
52%
$4,415
Property Taxes
11%
$917
Home Insurance
4%
$313
HOA
5%
$413
Property Management
12%
$1,023
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938