Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.27% first-year return on $202k initial cash invested.
-14.27%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,777
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $6,184 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$6,184
Mortgage P&I
118%
$4,444
Property Taxes
4%
$150
Home Insurance
8%
$307
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415