Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $201k initial cash invested.
-10.35%
Cash On Cash
4.13%
Cap Rate
0.66
DSCR
$5,304
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,304 income − $7,039 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$7,039
Mortgage P&I
85%
$4,527
Property Taxes
5%
$266
Home Insurance
7%
$348
HOA
2%
$96
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583