Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $209k initial cash invested.
-8.96%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$6,288
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,288 income − $7,851 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,288
Total Expenses
$7,851
Mortgage P&I
72%
$4,539
Property Taxes
14%
$857
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692