Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.79% first-year return on $210k initial cash invested.
-16.79%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$4,990
Rent
-$2,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $7,935 expenses = $2,945 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,165
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$7,935
Mortgage P&I
99%
$4,945
Property Taxes
18%
$879
Home Insurance
7%
$332
HOA
2%
$81
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549