Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $209k initial cash invested.
-6.19%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$6,136
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $7,214 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$7,214
Mortgage P&I
73%
$4,482
Property Taxes
4%
$248
Home Insurance
5%
$315
HOA
1%
$84
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675