Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.58% first-year return on $211k initial cash invested.
-9.58%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$6,164
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,164 income − $7,847 expenses = $1,683 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,180
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,164
Total Expenses
$7,847
Mortgage P&I
74%
$4,582
Property Taxes
14%
$847
Home Insurance
5%
$321
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678