Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $211k initial cash invested.
-8.3%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$5,846
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $7,304 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,177
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$7,304
Mortgage P&I
78%
$4,553
Property Taxes
7%
$424
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643