Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $211k initial cash invested.
-5.83%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$7,566
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,566 income − $8,591 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,566
Total Expenses
$8,591
Mortgage P&I
63%
$4,764
Property Taxes
12%
$932
Home Insurance
4%
$322
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832