Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $202k initial cash invested.
-13.25%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,335
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $6,563 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$6,563
Mortgage P&I
103%
$4,453
Property Taxes
8%
$331
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477