Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.86% first-year return on $209k initial cash invested.
-11.86%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$4,888
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $6,954 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,888
Total Expenses
$6,954
Mortgage P&I
96%
$4,674
Property Taxes
6%
$298
Home Insurance
7%
$318
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538