Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $210k initial cash invested.
-13.03%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$4,743
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $7,021 expenses = $2,278 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,133
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$7,021
Mortgage P&I
97%
$4,618
Property Taxes
10%
$466
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522