Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $214k initial cash invested.
-11.13%
Cash On Cash
4.43%
Cap Rate
0.67
DSCR
$7,624
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,624 income − $9,609 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,624
Total Expenses
$9,609
Mortgage P&I
67%
$5,128
Property Taxes
19%
$1,483
Home Insurance
4%
$339
HOA
1%
$66
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839