Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $202k initial cash invested.
-13.97%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$4,120
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $6,469 expenses = $2,349 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,754
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$6,469
Mortgage P&I
104%
$4,289
Property Taxes
11%
$450
Home Insurance
8%
$310
HOA
0%
$19
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453