Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $201k initial cash invested.
-8.38%
Cash On Cash
4.76%
Cap Rate
0.75
DSCR
$6,030
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,030 income − $7,432 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
7.0%
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
$6,030
Total Expenses
$7,432
Mortgage P&I
76%
$4,612
Property Taxes
6%
$380
Home Insurance
6%
$390
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663