Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.5% first-year return on $211k initial cash invested.
-5.5%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$7,514
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,514 income − $8,482 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,514
Total Expenses
$8,482
Mortgage P&I
60%
$4,544
Property Taxes
15%
$1,120
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827