Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.38% first-year return on $210k initial cash invested.
-18.38%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,886
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $7,103 expenses = $3,217 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$7,103
Mortgage P&I
118%
$4,573
Property Taxes
23%
$878
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427