Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $201k initial cash invested.
-15.41%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$4,702
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $7,277 expenses = $2,575 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$7,277
Mortgage P&I
96%
$4,506
Property Taxes
18%
$865
Home Insurance
7%
$308
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517