Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.7% first-year return on $201k initial cash invested.
-11.7%
Cash On Cash
4.12%
Cap Rate
0.63
DSCR
$5,924
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $7,886 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$7,886
Mortgage P&I
80%
$4,725
Property Taxes
14%
$831
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652