Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $214k initial cash invested.
-12.67%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$5,150
Rent
-$2,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,150 income − $7,411 expenses = $2,261 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,150
Total Expenses
$7,411
Mortgage P&I
96%
$4,958
Property Taxes
8%
$388
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566