Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.02% first-year return on $203k initial cash invested.
-10.02%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$5,630
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,630 income − $7,325 expenses = $1,695 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,807
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$7,325
Mortgage P&I
79%
$4,438
Property Taxes
11%
$637
Home Insurance
6%
$315
HOA
0%
$21
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619