Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $201k initial cash invested.
-16.09%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,873
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $6,574 expenses = $2,701 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%
$8,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$6,574
Mortgage P&I
112%
$4,349
Property Taxes
15%
$593
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426