Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $201k initial cash invested.
-5.89%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$6,084
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,084 income − $7,071 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,084
Total Expenses
$7,071
Mortgage P&I
71%
$4,329
Property Taxes
6%
$351
Home Insurance
5%
$323
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$669