Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.66% first-year return on $202k initial cash invested.
-16.66%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,552
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $7,354 expenses = $2,802 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,753
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$7,354
Mortgage P&I
94%
$4,289
Property Taxes
26%
$1,204
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501