Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $201k initial cash invested.
-11.07%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$5,494
Rent
-$1,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,494 income − $7,352 expenses = $1,858 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$7,352
Mortgage P&I
81%
$4,462
Property Taxes
11%
$610
Home Insurance
6%
$311
HOA
2%
$101
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604