Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $211k initial cash invested.
-14.45%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$5,268
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,268 income − $7,814 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,268
Total Expenses
$7,814
Mortgage P&I
89%
$4,688
Property Taxes
18%
$965
Home Insurance
6%
$332
HOA
1%
$38
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579