Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $209k initial cash invested.
-11.31%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,908
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $6,878 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$6,878
Mortgage P&I
91%
$4,482
Property Taxes
8%
$410
Home Insurance
6%
$318
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540