Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $202k initial cash invested.
-1.45%
Cash On Cash
6.06%
Cap Rate
1.02
DSCR
$8,232
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,232 income − $8,476 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,751
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,232
Total Expenses
$8,476
Mortgage P&I
53%
$4,334
Property Taxes
11%
$912
Home Insurance
5%
$420
HOA
0%
$11
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$906