Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $202k initial cash invested.
-2.23%
Cash On Cash
6.09%
Cap Rate
0.99
DSCR
$8,049
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,049 income − $8,425 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,785
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,049
Total Expenses
$8,425
Mortgage P&I
56%
$4,511
Property Taxes
11%
$867
Home Insurance
4%
$311
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885