Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $202k initial cash invested.
-12.58%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$4,911
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,911 income − $7,023 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$7,023
Mortgage P&I
91%
$4,492
Property Taxes
11%
$557
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540