Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $203k initial cash invested.
-8.97%
Cash On Cash
4.06%
Cap Rate
0.7
DSCR
$6,076
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $7,596 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,826
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$7,596
Mortgage P&I
70%
$4,265
Property Taxes
16%
$944
Home Insurance
5%
$322
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668