Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $209k initial cash invested.
-14.36%
Cash On Cash
3.2%
Cap Rate
0.51
DSCR
$5,222
Rent
-$2,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $7,728 expenses = $2,506 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,222
Total Expenses
$7,728
Mortgage P&I
91%
$4,726
Property Taxes
17%
$902
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574