Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.05% first-year return on $203k initial cash invested.
-15.05%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,998
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $6,542 expenses = $2,544 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%
$8,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$6,542
Mortgage P&I
112%
$4,467
Property Taxes
10%
$407
Home Insurance
8%
$308
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440