Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.25% first-year return on $202k initial cash invested.
-11.25%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$4,942
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $6,835 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$6,835
Mortgage P&I
87%
$4,313
Property Taxes
11%
$528
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544