Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $210k initial cash invested.
-9.5%
Cash On Cash
4.74%
Cap Rate
0.72
DSCR
$6,370
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,370 income − $8,030 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,133
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,370
Total Expenses
$8,030
Mortgage P&I
79%
$5,013
Property Taxes
8%
$522
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701