Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $211k initial cash invested.
-17.1%
Cash On Cash
2.84%
Cap Rate
0.44
DSCR
$5,352
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $8,358 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,186
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$8,358
Mortgage P&I
93%
$4,968
Property Taxes
21%
$1,150
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589