Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $202k initial cash invested.
-8.63%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$5,880
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,880 income − $7,332 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,757
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,880
Total Expenses
$7,332
Mortgage P&I
73%
$4,310
Property Taxes
12%
$713
Home Insurance
5%
$310
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647