Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.77% first-year return on $202k initial cash invested.
-18.77%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,762
Rent
-$3,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $5,918 expenses = $3,156 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,762
Total Expenses
$5,918
Mortgage P&I
158%
$4,355
Property Taxes
6%
$152
Home Insurance
11%
$306
HOA
6%
$167
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304