Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $203k initial cash invested.
-4.73%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$6,195
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,195 income − $6,993 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,195
Total Expenses
$6,993
Mortgage P&I
72%
$4,465
Property Taxes
2%
$114
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681