Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $211k initial cash invested.
-5.89%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$6,368
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,368 income − $7,405 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,368
Total Expenses
$7,405
Mortgage P&I
72%
$4,611
Property Taxes
5%
$307
Home Insurance
5%
$322
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700