Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $210k initial cash invested.
-6.39%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$6,318
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,318 income − $7,439 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,162
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,318
Total Expenses
$7,439
Mortgage P&I
72%
$4,542
Property Taxes
6%
$403
Home Insurance
5%
$345
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695