Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $201k initial cash invested.
-15.38%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,256
Rent
-$2,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $5,829 expenses = $2,573 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$5,829
Mortgage P&I
131%
$4,261
Property Taxes
5%
$155
Home Insurance
9%
$306
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358