Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $203k initial cash invested.
-9.48%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$6,178
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,178 income − $7,783 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,178
Total Expenses
$7,783
Mortgage P&I
71%
$4,380
Property Taxes
15%
$919
Home Insurance
5%
$294
HOA
1%
$90
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680