Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $210k initial cash invested.
-16.09%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,753
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $6,564 expenses = $2,811 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$6,564
Mortgage P&I
121%
$4,542
Property Taxes
9%
$333
Home Insurance
9%
$325
HOA
2%
$88
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413