Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $211k initial cash invested.
-4.53%
Cash On Cash
5.68%
Cap Rate
0.9
DSCR
$8,205
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,205 income − $9,000 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,171
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,205
Total Expenses
$9,000
Mortgage P&I
59%
$4,808
Property Taxes
8%
$674
Home Insurance
4%
$329
HOA
5%
$399
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903