Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $210k initial cash invested.
-5.55%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$7,869
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,869 income − $8,840 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,869
Total Expenses
$8,840
Mortgage P&I
59%
$4,639
Property Taxes
9%
$691
Home Insurance
4%
$332
HOA
6%
$502
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866