Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $210k initial cash invested.
-6.97%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$6,976
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,976 income − $8,196 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,976
Total Expenses
$8,196
Mortgage P&I
67%
$4,661
Property Taxes
12%
$844
Home Insurance
5%
$320
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767