Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $202k initial cash invested.
-15.19%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$4,190
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,190 income − $6,743 expenses = $2,553 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,190
Total Expenses
$6,743
Mortgage P&I
114%
$4,767
Property Taxes
6%
$244
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461