Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $202k initial cash invested.
-9.65%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$5,808
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,808 income − $7,432 expenses = $1,624 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,808
Total Expenses
$7,432
Mortgage P&I
75%
$4,382
Property Taxes
13%
$761
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639