Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.05% first-year return on $213k initial cash invested.
-2.05%
Cash On Cash
6.65%
Cap Rate
1
DSCR
$9,105
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,105 income − $9,469 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,105
Total Expenses
$9,469
Mortgage P&I
56%
$5,144
Property Taxes
10%
$898
Home Insurance
4%
$331
HOA
0%
$0
Property Management
12%
$1,093
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,002