Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.8% first-year return on $202k initial cash invested.
-20.8%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,426
Rent
-$3,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $5,922 expenses = $3,496 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$5,922
Mortgage P&I
179%
$4,354
Property Taxes
18%
$437
Home Insurance
13%
$306
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267