Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $202k initial cash invested.
-15.8%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,579
Rent
-$2,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $6,236 expenses = $2,657 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,579
Total Expenses
$6,236
Mortgage P&I
121%
$4,344
Property Taxes
10%
$370
Home Insurance
9%
$306
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394