Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.54% first-year return on $201k initial cash invested.
-14.54%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$3,633
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $6,064 expenses = $2,431 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$6,064
Mortgage P&I
121%
$4,406
Property Taxes
3%
$119
Home Insurance
8%
$304
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400