Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $214k initial cash invested.
-8.34%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$6,304
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,304 income − $7,790 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,304
Total Expenses
$7,790
Mortgage P&I
75%
$4,716
Property Taxes
10%
$600
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693