Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $202k initial cash invested.
-13.23%
Cash On Cash
3.57%
Cap Rate
0.56
DSCR
$4,540
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $6,769 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$6,769
Mortgage P&I
103%
$4,658
Property Taxes
4%
$186
Home Insurance
7%
$298
HOA
2%
$83
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499