Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $211k initial cash invested.
-13.31%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$5,139
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $7,480 expenses = $2,341 out of pocket
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$7,480
Mortgage P&I
88%
$4,517
Property Taxes
13%
$668
Home Insurance
6%
$322
HOA
4%
$225
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565