Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $209k initial cash invested.
-14.3%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$4,972
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $7,466 expenses = $2,494 out of pocket
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,972
Total Expenses
$7,466
Mortgage P&I
90%
$4,474
Property Taxes
18%
$899
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547