Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $201k initial cash invested.
-15.45%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,920
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $6,504 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$6,504
Mortgage P&I
111%
$4,344
Property Taxes
13%
$514
Home Insurance
8%
$313
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431