Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $209k initial cash invested.
-20.91%
Cash On Cash
2.05%
Cap Rate
0.31
DSCR
$3,945
Rent
-$3,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $7,589 expenses = $3,644 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$7,589
Mortgage P&I
128%
$5,043
Property Taxes
22%
$887
Home Insurance
8%
$318
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434