Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $210k initial cash invested.
-12.36%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$5,523
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,523 income − $7,683 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,523
Total Expenses
$7,683
Mortgage P&I
83%
$4,577
Property Taxes
11%
$617
Home Insurance
6%
$350
HOA
5%
$260
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608