Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $202k initial cash invested.
-17.09%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,856
Rent
-$2,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $7,733 expenses = $2,877 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$7,733
Mortgage P&I
90%
$4,351
Property Taxes
22%
$1,077
Home Insurance
8%
$371
HOA
6%
$283
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534