Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.57% first-year return on $202k initial cash invested.
-16.57%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$4,425
Rent
-$2,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $7,215 expenses = $2,790 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$7,215
Mortgage P&I
101%
$4,491
Property Taxes
20%
$897
Home Insurance
7%
$322
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487