Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $202k initial cash invested.
-10.51%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$5,898
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,898 income − $7,666 expenses = $1,768 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,898
Total Expenses
$7,666
Mortgage P&I
72%
$4,236
Property Taxes
19%
$1,123
Home Insurance
5%
$301
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649