Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.49% first-year return on $203k initial cash invested.
-12.49%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$5,049
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $7,157 expenses = $2,108 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,049
Total Expenses
$7,157
Mortgage P&I
89%
$4,472
Property Taxes
13%
$657
Home Insurance
6%
$312
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555