Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.79% first-year return on $209k initial cash invested.
-18.79%
Cash On Cash
2.26%
Cap Rate
0.35
DSCR
$3,588
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $6,862 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$6,862
Mortgage P&I
135%
$4,843
Property Taxes
9%
$323
Home Insurance
10%
$341
HOA
4%
$133
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395