Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.13% first-year return on $203k initial cash invested.
-12.13%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$5,510
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,510 income − $7,564 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,510
Total Expenses
$7,564
Mortgage P&I
81%
$4,463
Property Taxes
17%
$914
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606