Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $203k initial cash invested.
-6.03%
Cash On Cash
5.51%
Cap Rate
0.84
DSCR
$6,465
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,465 income − $7,482 expenses = $1,017 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,787
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,465
Total Expenses
$7,482
Mortgage P&I
74%
$4,795
Property Taxes
3%
$170
Home Insurance
5%
$318
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711