Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $202k initial cash invested.
-14.41%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$4,029
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $6,452 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$6,452
Mortgage P&I
109%
$4,398
Property Taxes
9%
$379
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443