Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.08% first-year return on $202k initial cash invested.
-5.08%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$7,058
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,058 income − $7,915 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,058
Total Expenses
$7,915
Mortgage P&I
62%
$4,401
Property Taxes
10%
$695
Home Insurance
4%
$315
HOA
1%
$105
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776