Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $203k initial cash invested.
-4.44%
Cash On Cash
5.64%
Cap Rate
0.89
DSCR
$6,555
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,555 income − $7,304 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,555
Total Expenses
$7,304
Mortgage P&I
71%
$4,621
Property Taxes
2%
$139
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721