Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.33% first-year return on $202k initial cash invested.
-18.33%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,092
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $6,174 expenses = $3,082 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,092
Total Expenses
$6,174
Mortgage P&I
141%
$4,374
Property Taxes
14%
$442
Home Insurance
10%
$306
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340