Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.61% first-year return on $210k initial cash invested.
-9.61%
Cash On Cash
4.71%
Cap Rate
0.72
DSCR
$6,676
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,676 income − $8,360 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,160
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,676
Total Expenses
$8,360
Mortgage P&I
75%
$5,012
Property Taxes
10%
$696
Home Insurance
6%
$383
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734