Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $209k initial cash invested.
-5.31%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$6,776
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,776 income − $7,702 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,107
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,776
Total Expenses
$7,702
Mortgage P&I
67%
$4,512
Property Taxes
8%
$537
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745