Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.85% first-year return on $203k initial cash invested.
-16.85%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,987
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $6,844 expenses = $2,857 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,832
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$6,844
Mortgage P&I
111%
$4,413
Property Taxes
17%
$686
Home Insurance
8%
$315
HOA
2%
$75
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439