Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $209k initial cash invested.
-3.86%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$7,695
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,695 income − $8,367 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,085
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,695
Total Expenses
$8,367
Mortgage P&I
58%
$4,430
Property Taxes
13%
$989
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846