Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.74% first-year return on $203k initial cash invested.
-15.74%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,240
Rent
-$2,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $6,899 expenses = $2,659 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,796
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,240
Total Expenses
$6,899
Mortgage P&I
105%
$4,454
Property Taxes
16%
$685
Home Insurance
8%
$318
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466