Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $202k initial cash invested.
-8.33%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$7,290
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,290 income − $8,690 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,290
Total Expenses
$8,690
Mortgage P&I
60%
$4,395
Property Taxes
14%
$990
Home Insurance
4%
$306
HOA
7%
$519
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802