Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.13% first-year return on $203k initial cash invested.
-13.13%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,365
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,582 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$6,582
Mortgage P&I
100%
$4,355
Property Taxes
10%
$429
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480