Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.37% first-year return on $203k initial cash invested.
-19.37%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,585
Rent
-$3,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $6,855 expenses = $3,270 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$6,855
Mortgage P&I
124%
$4,462
Property Taxes
17%
$597
Home Insurance
16%
$578
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394