Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.32% first-year return on $210k initial cash invested.
-13.32%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$4,660
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $6,996 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$6,996
Mortgage P&I
97%
$4,504
Property Taxes
10%
$449
Home Insurance
7%
$338
HOA
3%
$121
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513