Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $203k initial cash invested.
-14.19%
Cash On Cash
3.56%
Cap Rate
0.54
DSCR
$5,402
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,402 income − $7,799 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,793
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,402
Total Expenses
$7,799
Mortgage P&I
89%
$4,786
Property Taxes
16%
$862
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594