Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.41% first-year return on $201k initial cash invested.
-19.41%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$4,902
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $8,159 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$8,159
Mortgage P&I
90%
$4,436
Property Taxes
30%
$1,492
Home Insurance
6%
$315
HOA
5%
$250
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539