Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.37% first-year return on $202k initial cash invested.
-12.37%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$4,502
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $6,583 expenses = $2,081 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,758
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$6,583
Mortgage P&I
98%
$4,415
Property Taxes
7%
$314
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495