Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.33% first-year return on $203k initial cash invested.
-15.33%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$3,885
Rent
-$2,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $6,472 expenses = $2,587 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%
$8,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$6,472
Mortgage P&I
115%
$4,459
Property Taxes
7%
$286
Home Insurance
8%
$315
HOA
2%
$92
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427