Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $202k initial cash invested.
-7.71%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$6,270
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,270 income − $7,570 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,270
Total Expenses
$7,570
Mortgage P&I
70%
$4,393
Property Taxes
12%
$737
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690