Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $209k initial cash invested.
-7.94%
Cash On Cash
5.1%
Cap Rate
0.78
DSCR
$7,260
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,260 income − $8,644 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,260
Total Expenses
$8,644
Mortgage P&I
68%
$4,963
Property Taxes
12%
$895
Home Insurance
4%
$318
HOA
0%
$0
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$799