Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $202k initial cash invested.
-10.21%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$5,564
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $7,286 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,564
Total Expenses
$7,286
Mortgage P&I
81%
$4,494
Property Taxes
11%
$586
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612