Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.08% first-year return on $202k initial cash invested.
-19.08%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$3,423
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $6,640 expenses = $3,217 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$6,640
Mortgage P&I
140%
$4,790
Property Taxes
10%
$334
Home Insurance
10%
$328
HOA
1%
$23
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377