Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $203k initial cash invested.
-10.19%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$5,996
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,996 income − $7,717 expenses = $1,721 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,996
Total Expenses
$7,717
Mortgage P&I
75%
$4,505
Property Taxes
14%
$864
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660