Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $203k initial cash invested.
-15.29%
Cash On Cash
3.14%
Cap Rate
0.49
DSCR
$4,899
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $7,483 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,797
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$7,483
Mortgage P&I
96%
$4,689
Property Taxes
17%
$813
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539