Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $211k initial cash invested.
-7.72%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$6,620
Rent
-$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,620 income − $7,981 expenses = $1,361 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%
$9,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,620
Total Expenses
$7,981
Mortgage P&I
70%
$4,653
Property Taxes
11%
$752
Home Insurance
5%
$325
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728