Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $201k initial cash invested.
-14.7%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$4,184
Rent
-$2,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $6,648 expenses = $2,464 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,184
Total Expenses
$6,648
Mortgage P&I
106%
$4,436
Property Taxes
11%
$475
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460