Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $203k initial cash invested.
-6.25%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$5,970
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $7,025 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,970
Total Expenses
$7,025
Mortgage P&I
71%
$4,266
Property Taxes
7%
$421
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657