Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $210k initial cash invested.
-12.92%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,914
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $7,174 expenses = $2,260 out of pocket
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,137
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,914
Total Expenses
$7,174
Mortgage P&I
93%
$4,577
Property Taxes
8%
$402
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541