Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $210k initial cash invested.
-8.65%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$6,110
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,110 income − $7,626 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,110
Total Expenses
$7,626
Mortgage P&I
74%
$4,545
Property Taxes
11%
$693
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672