Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $211k initial cash invested.
-11.19%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$5,734
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,734 income − $7,705 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,207
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,734
Total Expenses
$7,705
Mortgage P&I
80%
$4,595
Property Taxes
9%
$515
Home Insurance
6%
$331
HOA
5%
$315
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631