Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $202k initial cash invested.
-8.17%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$5,800
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,800 income − $7,175 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,800
Total Expenses
$7,175
Mortgage P&I
76%
$4,388
Property Taxes
7%
$432
Home Insurance
6%
$338
HOA
1%
$45
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638