Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $211k initial cash invested.
-13.36%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,558
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $6,912 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,210
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$6,912
Mortgage P&I
100%
$4,564
Property Taxes
10%
$467
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501