Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $211k initial cash invested.
-7.79%
Cash On Cash
4.73%
Cap Rate
0.76
DSCR
$6,374
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $7,742 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,172
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,374
Total Expenses
$7,742
Mortgage P&I
74%
$4,732
Property Taxes
8%
$511
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701