Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $210k initial cash invested.
-13.93%
Cash On Cash
3.34%
Cap Rate
0.53
DSCR
$5,504
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,504 income − $7,944 expenses = $2,440 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,149
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,504
Total Expenses
$7,944
Mortgage P&I
87%
$4,769
Property Taxes
18%
$985
Home Insurance
6%
$320
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605