Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $202k initial cash invested.
-10.85%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$5,734
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,734 income − $7,563 expenses = $1,829 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
$5,734
Total Expenses
$7,563
Mortgage P&I
77%
$4,397
Property Taxes
16%
$905
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631