Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.09% first-year return on $203k initial cash invested.
-19.09%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,682
Rent
-$3,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $5,913 expenses = $3,231 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$5,913
Mortgage P&I
165%
$4,428
Property Taxes
6%
$158
Home Insurance
16%
$416
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295