Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.33% first-year return on $214k initial cash invested.
-14.33%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$5,280
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $7,835 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$7,835
Mortgage P&I
91%
$4,814
Property Taxes
17%
$894
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581