Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $203k initial cash invested.
-14.97%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$5,025
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $7,557 expenses = $2,532 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,810
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,025
Total Expenses
$7,557
Mortgage P&I
93%
$4,653
Property Taxes
17%
$871
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553