Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $202k initial cash invested.
-15.32%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,912
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $6,489 expenses = $2,577 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%
$8,756
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$6,489
Mortgage P&I
114%
$4,456
Property Taxes
10%
$390
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430