Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $209k initial cash invested.
-8.03%
Cash On Cash
5.13%
Cap Rate
0.78
DSCR
$7,924
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,924 income − $9,324 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,101
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,924
Total Expenses
$9,324
Mortgage P&I
63%
$4,977
Property Taxes
14%
$1,125
Home Insurance
4%
$332
HOA
2%
$195
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872