Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $202k initial cash invested.
-8.68%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$6,356
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,356 income − $7,816 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,756
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$7,816
Mortgage P&I
70%
$4,422
Property Taxes
14%
$904
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699