Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $201k initial cash invested.
-7.04%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$6,168
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,168 income − $7,350 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,168
Total Expenses
$7,350
Mortgage P&I
69%
$4,276
Property Taxes
11%
$662
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678