Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.51% first-year return on $202k initial cash invested.
-15.51%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$4,052
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $6,658 expenses = $2,606 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,743
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$6,658
Mortgage P&I
111%
$4,492
Property Taxes
12%
$474
Home Insurance
8%
$314
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446