Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $201k initial cash invested.
-15.71%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$4,246
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $6,878 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,717
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$6,878
Mortgage P&I
103%
$4,386
Property Taxes
15%
$616
Home Insurance
7%
$315
HOA
3%
$117
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467