Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $209k initial cash invested.
-14.15%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$4,462
Rent
-$2,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $6,926 expenses = $2,464 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,462
Total Expenses
$6,926
Mortgage P&I
100%
$4,479
Property Taxes
13%
$600
Home Insurance
7%
$331
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491