Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.57% first-year return on $203k initial cash invested.
-12.57%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$4,642
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $6,764 expenses = $2,122 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%
$8,787
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$6,764
Mortgage P&I
96%
$4,440
Property Taxes
9%
$430
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511