Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $211k initial cash invested.
-3.08%
Cash On Cash
5.98%
Cap Rate
0.95
DSCR
$7,334
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,334 income − $7,877 expenses = $543 out of pocket
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,212
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,334
Total Expenses
$7,877
Mortgage P&I
66%
$4,841
Property Taxes
2%
$117
Home Insurance
5%
$332
HOA
1%
$94
Property Management
12%
$880
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$807