Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $210k initial cash invested.
-13.64%
Cash On Cash
3.75%
Cap Rate
0.57
DSCR
$4,834
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,834 income − $7,216 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,834
Total Expenses
$7,216
Mortgage P&I
104%
$5,041
Property Taxes
4%
$194
Home Insurance
7%
$338
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532