Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $214k initial cash invested.
-9.84%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$6,712
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,712 income − $8,469 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,712
Total Expenses
$8,469
Mortgage P&I
69%
$4,620
Property Taxes
11%
$766
Home Insurance
6%
$383
HOA
6%
$420
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738