Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.67% first-year return on $201k initial cash invested.
-26.67%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$4,100
Rent
-$4,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $8,570 expenses = $4,470 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$8,570
Mortgage P&I
106%
$4,338
Property Taxes
23%
$925
Home Insurance
47%
$1,913
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451