Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $210k initial cash invested.
-11.74%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$6,501
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,501 income − $8,558 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,151
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,501
Total Expenses
$8,558
Mortgage P&I
71%
$4,626
Property Taxes
15%
$982
Home Insurance
5%
$327
HOA
6%
$413
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715