Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.21% first-year return on $210k initial cash invested.
-14.21%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$4,242
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $6,728 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,138
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$6,728
Mortgage P&I
108%
$4,585
Property Taxes
8%
$359
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467