Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $211k initial cash invested.
-10.19%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$5,238
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,238 income − $7,026 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,238
Total Expenses
$7,026
Mortgage P&I
87%
$4,553
Property Taxes
7%
$359
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576