Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $201k initial cash invested.
-5.74%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$6,742
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,742 income − $7,704 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,719
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,742
Total Expenses
$7,704
Mortgage P&I
66%
$4,420
Property Taxes
10%
$687
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742