Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.04% first-year return on $210k initial cash invested.
-11.04%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,576
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $7,509 expenses = $1,933 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$7,509
Mortgage P&I
81%
$4,527
Property Taxes
13%
$737
Home Insurance
6%
$325
HOA
0%
$25
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613