Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.56% first-year return on $203k initial cash invested.
-19.56%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$2,198
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $5,500 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,198
Total Expenses
$5,500
Mortgage P&I
195%
$4,280
Property Taxes
7%
$164
Home Insurance
14%
$308
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242