Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $201k initial cash invested.
-12.08%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$5,016
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $7,037 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,701
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,016
Total Expenses
$7,037
Mortgage P&I
86%
$4,309
Property Taxes
13%
$663
Home Insurance
6%
$315
HOA
1%
$44
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552