Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $210k initial cash invested.
-13.33%
Cash On Cash
3.95%
Cap Rate
0.59
DSCR
$5,098
Rent
-$2,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $7,432 expenses = $2,334 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,151
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,098
Total Expenses
$7,432
Mortgage P&I
101%
$5,141
Property Taxes
3%
$172
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561