Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $213k initial cash invested.
-18.86%
Cash On Cash
2.45%
Cap Rate
0.37
DSCR
$3,782
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $7,125 expenses = $3,343 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$7,125
Mortgage P&I
135%
$5,089
Property Taxes
11%
$406
Home Insurance
9%
$345
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416