Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $211k initial cash invested.
-6.47%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$7,016
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,016 income − $8,153 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,182
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,016
Total Expenses
$8,153
Mortgage P&I
64%
$4,494
Property Taxes
12%
$816
Home Insurance
5%
$332
HOA
2%
$125
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772