Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $211k initial cash invested.
-11.44%
Cash On Cash
4.02%
Cap Rate
0.63
DSCR
$5,988
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,988 income − $7,999 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,988
Total Expenses
$7,999
Mortgage P&I
81%
$4,852
Property Taxes
13%
$794
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659