Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.14% first-year return on $201k initial cash invested.
-21.14%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,234
Rent
-$3,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $6,783 expenses = $3,549 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,736
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$6,783
Mortgage P&I
134%
$4,322
Property Taxes
33%
$1,056
Home Insurance
9%
$306
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356