Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $201k initial cash invested.
-11.69%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$5,112
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,112 income − $7,073 expenses = $1,961 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,732
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,112
Total Expenses
$7,073
Mortgage P&I
86%
$4,409
Property Taxes
12%
$613
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562