Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $201k initial cash invested.
-12.04%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$5,250
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,250 income − $7,270 expenses = $2,020 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,250
Total Expenses
$7,270
Mortgage P&I
83%
$4,375
Property Taxes
15%
$794
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578