Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $210k initial cash invested.
-4.73%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$7,226
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,226 income − $8,053 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,226
Total Expenses
$8,053
Mortgage P&I
63%
$4,578
Property Taxes
9%
$623
Home Insurance
4%
$324
HOA
1%
$71
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795