Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $203k initial cash invested.
-16.68%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,521
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $7,348 expenses = $2,827 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%
$8,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$7,348
Mortgage P&I
99%
$4,464
Property Taxes
20%
$926
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497