Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $209k initial cash invested.
-8.28%
Cash On Cash
4.14%
Cap Rate
0.72
DSCR
$5,330
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $6,772 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$6,772
Mortgage P&I
82%
$4,362
Property Taxes
5%
$280
Home Insurance
6%
$318
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586