Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $211k initial cash invested.
-0.99%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$7,728
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,728 income − $7,902 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,206
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,728
Total Expenses
$7,902
Mortgage P&I
60%
$4,631
Property Taxes
4%
$303
Home Insurance
4%
$341
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850