Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $201k initial cash invested.
-5.76%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$6,428
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,428 income − $7,392 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,701
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,428
Total Expenses
$7,392
Mortgage P&I
67%
$4,303
Property Taxes
9%
$591
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707