Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $201k initial cash invested.
-10.14%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$5,730
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $7,432 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$7,432
Mortgage P&I
77%
$4,420
Property Taxes
12%
$692
Home Insurance
5%
$308
HOA
1%
$64
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630