Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $202k initial cash invested.
-6.36%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$6,046
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,046 income − $7,116 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,046
Total Expenses
$7,116
Mortgage P&I
73%
$4,441
Property Taxes
4%
$238
Home Insurance
5%
$306
HOA
1%
$75
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665