Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $201k initial cash invested.
-3.27%
Cash On Cash
5.94%
Cap Rate
0.95
DSCR
$7,418
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,418 income − $7,966 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,726
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,418
Total Expenses
$7,966
Mortgage P&I
62%
$4,574
Property Taxes
7%
$501
Home Insurance
4%
$324
HOA
1%
$44
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816