Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $209k initial cash invested.
-9.91%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$6,080
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,080 income − $7,806 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,097
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,080
Total Expenses
$7,806
Mortgage P&I
74%
$4,480
Property Taxes
10%
$598
Home Insurance
6%
$359
HOA
5%
$302
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669