Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $201k initial cash invested.
-4.19%
Cash On Cash
5.59%
Cap Rate
0.9
DSCR
$6,396
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,396 income − $7,096 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,396
Total Expenses
$7,096
Mortgage P&I
70%
$4,494
Property Taxes
2%
$122
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704