Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $202k initial cash invested.
-11.24%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$5,748
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,748 income − $7,644 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,779
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$7,644
Mortgage P&I
79%
$4,528
Property Taxes
15%
$847
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632