Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $211k initial cash invested.
-8.82%
Cash On Cash
4.59%
Cap Rate
0.73
DSCR
$6,734
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,734 income − $8,282 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,175
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,734
Total Expenses
$8,282
Mortgage P&I
71%
$4,790
Property Taxes
13%
$879
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741