Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.76% first-year return on $209k initial cash invested.
-14.76%
Cash On Cash
3.47%
Cap Rate
0.53
DSCR
$5,660
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,660 income − $8,229 expenses = $2,569 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,092
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,660
Total Expenses
$8,229
Mortgage P&I
88%
$4,973
Property Taxes
15%
$866
Home Insurance
6%
$322
HOA
3%
$144
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623