Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $203k initial cash invested.
-8.27%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$5,580
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,580 income − $6,977 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,580
Total Expenses
$6,977
Mortgage P&I
79%
$4,409
Property Taxes
6%
$325
Home Insurance
6%
$308
HOA
1%
$38
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614