Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $209k initial cash invested.
-13.31%
Cash On Cash
3.77%
Cap Rate
0.58
DSCR
$5,880
Rent
-$2,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,880 income − $8,201 expenses = $2,321 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,104
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,880
Total Expenses
$8,201
Mortgage P&I
84%
$4,946
Property Taxes
14%
$819
Home Insurance
5%
$322
HOA
2%
$115
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647