Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $209k initial cash invested.
-9.82%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$6,219
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,219 income − $7,929 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$7,929
Mortgage P&I
75%
$4,653
Property Taxes
13%
$834
Home Insurance
5%
$327
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684