Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $214k initial cash invested.
-10.51%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$6,004
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,004 income − $7,875 expenses = $1,871 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,004
Total Expenses
$7,875
Mortgage P&I
78%
$4,694
Property Taxes
13%
$809
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660