Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $211k initial cash invested.
-7.55%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$6,045
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $7,370 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$7,370
Mortgage P&I
76%
$4,600
Property Taxes
7%
$393
Home Insurance
5%
$322
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665