Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $201k initial cash invested.
-8.53%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$6,108
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,108 income − $7,539 expenses = $1,431 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,108
Total Expenses
$7,539
Mortgage P&I
72%
$4,397
Property Taxes
13%
$786
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672