Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $202k initial cash invested.
-7.95%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$7,146
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,146 income − $8,484 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,146
Total Expenses
$8,484
Mortgage P&I
61%
$4,380
Property Taxes
19%
$1,364
Home Insurance
4%
$310
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786