Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $210k initial cash invested.
-10.51%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$5,130
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $6,969 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,139
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$6,969
Mortgage P&I
88%
$4,525
Property Taxes
7%
$359
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564