Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $209k initial cash invested.
-10.31%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$5,038
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $6,838 expenses = $1,800 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$6,838
Mortgage P&I
90%
$4,511
Property Taxes
6%
$289
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554