Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $210k initial cash invested.
-8.24%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$5,586
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $7,030 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$7,030
Mortgage P&I
81%
$4,542
Property Taxes
5%
$254
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614