Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $201k initial cash invested.
-9.84%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$5,578
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $7,229 expenses = $1,651 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,735
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$7,229
Mortgage P&I
78%
$4,343
Property Taxes
12%
$661
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614