Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $201k initial cash invested.
-11.3%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$5,469
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $7,364 expenses = $1,895 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,724
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,469
Total Expenses
$7,364
Mortgage P&I
78%
$4,247
Property Taxes
13%
$686
Home Insurance
6%
$313
HOA
5%
$258
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602