Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $202k initial cash invested.
-3.55%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$6,675
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,675 income − $7,274 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,675
Total Expenses
$7,274
Mortgage P&I
66%
$4,373
Property Taxes
5%
$320
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734