Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $211k initial cash invested.
-14.1%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$4,770
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $7,249 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$7,249
Mortgage P&I
97%
$4,629
Property Taxes
9%
$429
Home Insurance
7%
$332
HOA
5%
$237
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525