Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $201k initial cash invested.
-10.24%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$6,040
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,040 income − $7,759 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,040
Total Expenses
$7,759
Mortgage P&I
74%
$4,469
Property Taxes
13%
$794
Home Insurance
5%
$308
HOA
2%
$134
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664