Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $210k initial cash invested.
-13.99%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$5,214
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $7,662 expenses = $2,448 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%
$9,139
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$7,662
Mortgage P&I
88%
$4,575
Property Taxes
17%
$909
Home Insurance
6%
$322
HOA
2%
$82
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574