Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $202k initial cash invested.
-11.62%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$5,252
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $7,205 expenses = $1,953 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$7,205
Mortgage P&I
86%
$4,503
Property Taxes
11%
$589
Home Insurance
6%
$306
HOA
0%
$21
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578