Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $202k initial cash invested.
-11.27%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$5,229
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $7,125 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,758
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$7,125
Mortgage P&I
85%
$4,457
Property Taxes
11%
$576
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575