Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $203k initial cash invested.
-10.07%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$5,301
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,301 income − $7,002 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,301
Total Expenses
$7,002
Mortgage P&I
82%
$4,368
Property Taxes
10%
$508
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583