Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $211k initial cash invested.
-11.74%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$5,874
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,874 income − $7,941 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,204
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,874
Total Expenses
$7,941
Mortgage P&I
80%
$4,710
Property Taxes
15%
$910
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646