Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $202k initial cash invested.
-13.41%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$5,568
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,568 income − $7,823 expenses = $2,255 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,568
Total Expenses
$7,823
Mortgage P&I
86%
$4,771
Property Taxes
15%
$853
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612