Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $201k initial cash invested.
-9.79%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$5,324
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,324 income − $6,966 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,324
Total Expenses
$6,966
Mortgage P&I
80%
$4,257
Property Taxes
11%
$583
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586