Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $210k initial cash invested.
-15.29%
Cash On Cash
3.11%
Cap Rate
0.49
DSCR
$5,752
Rent
-$2,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,752 income − $8,430 expenses = $2,678 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,154
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$8,430
Mortgage P&I
84%
$4,823
Property Taxes
19%
$1,098
Home Insurance
10%
$553
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633