Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $202k initial cash invested.
-13.49%
Cash On Cash
3.5%
Cap Rate
0.55
DSCR
$4,864
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $7,133 expenses = $2,269 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$7,133
Mortgage P&I
95%
$4,630
Property Taxes
7%
$341
Home Insurance
6%
$315
HOA
4%
$192
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535