Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $210k initial cash invested.
-9.64%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$5,758
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $7,446 expenses = $1,688 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$7,446
Mortgage P&I
80%
$4,583
Property Taxes
10%
$574
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633