Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $202k initial cash invested.
-13.68%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,358
Rent
-$2,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $6,658 expenses = $2,300 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$6,658
Mortgage P&I
101%
$4,400
Property Taxes
11%
$471
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479