Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $203k initial cash invested.
-7.84%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$6,082
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,082 income − $7,405 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$7,405
Mortgage P&I
72%
$4,399
Property Taxes
10%
$624
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669