Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $203k initial cash invested.
-10.28%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$5,970
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $7,705 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,787
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,970
Total Expenses
$7,705
Mortgage P&I
81%
$4,829
Property Taxes
10%
$592
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657