Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $201k initial cash invested.
-10.99%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$5,072
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $6,911 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,072
Total Expenses
$6,911
Mortgage P&I
86%
$4,354
Property Taxes
9%
$467
Home Insurance
6%
$315
HOA
1%
$50
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558