Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $202k initial cash invested.
-12.08%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$4,532
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $6,565 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$6,565
Mortgage P&I
97%
$4,374
Property Taxes
7%
$335
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499