Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $202k initial cash invested.
-6.42%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$6,688
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,688 income − $7,769 expenses = $1,081 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%
$8,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,688
Total Expenses
$7,769
Mortgage P&I
65%
$4,349
Property Taxes
12%
$829
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736