Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $209k initial cash invested.
-12.52%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$5,794
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,794 income − $7,979 expenses = $2,185 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,794
Total Expenses
$7,979
Mortgage P&I
79%
$4,558
Property Taxes
18%
$1,016
Home Insurance
5%
$315
HOA
2%
$120
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637