Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $201k initial cash invested.
-12.39%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$7,764
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,764 income − $9,834 expenses = $2,070 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,764
Total Expenses
$9,834
Mortgage P&I
56%
$4,352
Property Taxes
9%
$700
Home Insurance
4%
$315
HOA
24%
$1,826
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854