Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $203k initial cash invested.
-12.3%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$5,428
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,428 income − $7,513 expenses = $2,085 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,428
Total Expenses
$7,513
Mortgage P&I
82%
$4,450
Property Taxes
16%
$852
Home Insurance
6%
$324
HOA
1%
$42
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597