Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $203k initial cash invested.
-11.61%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$5,390
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,390 income − $7,353 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,390
Total Expenses
$7,353
Mortgage P&I
82%
$4,439
Property Taxes
14%
$767
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593