Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $209k initial cash invested.
-5.06%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$6,396
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,396 income − $7,277 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,396
Total Expenses
$7,277
Mortgage P&I
72%
$4,573
Property Taxes
3%
$198
Home Insurance
5%
$330
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704