Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.78% first-year return on $202k initial cash invested.
-18.78%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,757
Rent
-$3,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $5,914 expenses = $3,157 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,757
Total Expenses
$5,914
Mortgage P&I
159%
$4,384
Property Taxes
10%
$287
Home Insurance
11%
$306
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303