Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $201k initial cash invested.
-7.56%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$7,432
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,432 income − $8,701 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,432
Total Expenses
$8,701
Mortgage P&I
58%
$4,323
Property Taxes
17%
$1,240
Home Insurance
4%
$320
HOA
4%
$291
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$818