Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $215k initial cash invested.
-10.8%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$5,889
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,889 income − $7,822 expenses = $1,933 out of pocket
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,889
Total Expenses
$7,822
Mortgage P&I
80%
$4,693
Property Taxes
13%
$793
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648