Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $203k initial cash invested.
-3.35%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$7,034
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,034 income − $7,601 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,034
Total Expenses
$7,601
Mortgage P&I
62%
$4,372
Property Taxes
7%
$514
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774