Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $213k initial cash invested.
-1.04%
Cash On Cash
6.39%
Cap Rate
1.03
DSCR
$7,659
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,659 income − $7,843 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,659
Total Expenses
$7,843
Mortgage P&I
63%
$4,813
Property Taxes
6%
$425
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842