Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $213k initial cash invested.
-9.83%
Cash On Cash
4.39%
Cap Rate
0.7
DSCR
$6,556
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,556 income − $8,302 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,297
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,556
Total Expenses
$8,302
Mortgage P&I
74%
$4,882
Property Taxes
13%
$876
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721