Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $211k initial cash invested.
-3.1%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$6,842
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,842 income − $7,388 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,842
Total Expenses
$7,388
Mortgage P&I
66%
$4,534
Property Taxes
3%
$205
Home Insurance
5%
$322
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753