Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $201k initial cash invested.
-2.49%
Cash On Cash
5.87%
Cap Rate
0.97
DSCR
$7,124
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,124 income − $7,540 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,696
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,124
Total Expenses
$7,540
Mortgage P&I
62%
$4,385
Property Taxes
6%
$424
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784