Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $202k initial cash invested.
-10.09%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$6,696
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,696 income − $8,399 expenses = $1,703 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%
$8,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,696
Total Expenses
$8,399
Mortgage P&I
65%
$4,380
Property Taxes
21%
$1,405
Home Insurance
5%
$336
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737