Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $202k initial cash invested.
-15.5%
Cash On Cash
3.08%
Cap Rate
0.48
DSCR
$4,284
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $6,893 expenses = $2,609 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$6,893
Mortgage P&I
109%
$4,688
Property Taxes
10%
$434
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471