Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $209k initial cash invested.
-14.18%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,976
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $6,447 expenses = $2,471 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,101
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$6,447
Mortgage P&I
113%
$4,502
Property Taxes
6%
$249
Home Insurance
9%
$341
HOA
0%
$4
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437