Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $202k initial cash invested.
-13.66%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$4,473
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $6,777 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,782
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$6,777
Mortgage P&I
97%
$4,326
Property Taxes
14%
$615
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492