Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $203k initial cash invested.
-2.35%
Cash On Cash
5.79%
Cap Rate
0.98
DSCR
$7,365
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,365 income − $7,762 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$170k
Closing costs
1%
$8,516
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,365
Total Expenses
$7,762
Mortgage P&I
57%
$4,208
Property Taxes
10%
$751
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$810