Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.47% first-year return on $210k initial cash invested.
-19.47%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$2,930
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $6,340 expenses = $3,410 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$6,340
Mortgage P&I
156%
$4,569
Property Taxes
12%
$355
Home Insurance
11%
$320
HOA
3%
$100
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322