Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $202k initial cash invested.
-11.46%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$5,648
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $7,574 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$7,574
Mortgage P&I
78%
$4,414
Property Taxes
13%
$760
Home Insurance
5%
$310
HOA
3%
$170
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621