Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $201k initial cash invested.
-10.79%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$6,152
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,152 income − $7,963 expenses = $1,811 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,152
Total Expenses
$7,963
Mortgage P&I
77%
$4,726
Property Taxes
14%
$839
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677