Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.64% first-year return on $202k initial cash invested.
-26.64%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$1,726
Rent
-$4,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $6,205 expenses = $4,479 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,726
Total Expenses
$6,205
Mortgage P&I
253%
$4,362
Property Taxes
55%
$950
Home Insurance
18%
$306
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190