Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $203k initial cash invested.
-8.99%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$5,364
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $6,883 expenses = $1,519 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%
$8,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$6,883
Mortgage P&I
81%
$4,349
Property Taxes
8%
$403
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590