Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $202k initial cash invested.
-2.78%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$7,712
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,712 income − $8,181 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,785
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,712
Total Expenses
$8,181
Mortgage P&I
57%
$4,434
Property Taxes
10%
$779
Home Insurance
4%
$315
HOA
0%
$33
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848