Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $202k initial cash invested.
-13.85%
Cash On Cash
3.39%
Cap Rate
0.54
DSCR
$5,204
Rent
-$2,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $7,538 expenses = $2,334 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,775
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$7,538
Mortgage P&I
89%
$4,608
Property Taxes
15%
$802
Home Insurance
6%
$315
HOA
1%
$45
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572