Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $209k initial cash invested.
-10.51%
Cash On Cash
4.41%
Cap Rate
0.68
DSCR
$6,430
Rent
-$1,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,430 income − $8,264 expenses = $1,834 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,430
Total Expenses
$8,264
Mortgage P&I
77%
$4,929
Property Taxes
13%
$825
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707