Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $202k initial cash invested.
-8.08%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$5,422
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,422 income − $6,781 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,422
Total Expenses
$6,781
Mortgage P&I
81%
$4,414
Property Taxes
4%
$217
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596