Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.72% first-year return on $203k initial cash invested.
-20.72%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,798
Rent
-$3,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $7,296 expenses = $3,498 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,798
Total Expenses
$7,296
Mortgage P&I
118%
$4,463
Property Taxes
32%
$1,233
Home Insurance
8%
$308
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418