Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.4% first-year return on $201k initial cash invested.
-9.4%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$5,856
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,856 income − $7,428 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,856
Total Expenses
$7,428
Mortgage P&I
74%
$4,315
Property Taxes
10%
$599
Home Insurance
5%
$308
HOA
4%
$215
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644