Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $201k initial cash invested.
-17.49%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,382
Rent
-$2,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $7,309 expenses = $2,927 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,382
Total Expenses
$7,309
Mortgage P&I
99%
$4,323
Property Taxes
16%
$716
Home Insurance
7%
$311
HOA
11%
$470
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482