Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7% first-year return on $210k initial cash invested.
-7%
Cash On Cash
5%
Cap Rate
0.8
DSCR
$6,832
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,832 income − $8,055 expenses = $1,223 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,122
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,832
Total Expenses
$8,055
Mortgage P&I
70%
$4,754
Property Taxes
10%
$656
Home Insurance
5%
$322
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752