Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.53% first-year return on $202k initial cash invested.
-10.53%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$4,888
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $6,660 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,756
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$6,660
Mortgage P&I
89%
$4,360
Property Taxes
7%
$330
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538