Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $203k initial cash invested.
-10.76%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$5,262
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,262 income − $7,083 expenses = $1,821 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,816
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$7,083
Mortgage P&I
85%
$4,456
Property Taxes
10%
$524
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579