Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $210k initial cash invested.
-7.55%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$6,722
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,722 income − $8,042 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,128
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,722
Total Expenses
$8,042
Mortgage P&I
68%
$4,604
Property Taxes
12%
$837
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739