Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $209k initial cash invested.
-14.32%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$5,178
Rent
-$2,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $7,674 expenses = $2,496 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$7,674
Mortgage P&I
90%
$4,681
Property Taxes
18%
$907
Home Insurance
6%
$326
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570