Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.05% first-year return on $211k initial cash invested.
-21.05%
Cash On Cash
2.07%
Cap Rate
0.31
DSCR
$4,311
Rent
-$3,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $8,018 expenses = $3,707 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,206
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$8,018
Mortgage P&I
119%
$5,124
Property Taxes
23%
$971
Home Insurance
9%
$385
HOA
2%
$74
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474