Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $203k initial cash invested.
-10.83%
Cash On Cash
4.16%
Cap Rate
0.66
DSCR
$6,034
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $7,865 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,805
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$7,865
Mortgage P&I
77%
$4,642
Property Taxes
14%
$864
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664