Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $201k initial cash invested.
-12.05%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$4,640
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $6,657 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$6,657
Mortgage P&I
94%
$4,364
Property Taxes
6%
$285
Home Insurance
6%
$290
HOA
3%
$140
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510