Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $210k initial cash invested.
-9.52%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$5,710
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $7,376 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,710
Total Expenses
$7,376
Mortgage P&I
79%
$4,527
Property Taxes
10%
$577
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628