Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $214k initial cash invested.
-12.56%
Cash On Cash
3.59%
Cap Rate
0.58
DSCR
$5,896
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,896 income − $8,136 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,896
Total Expenses
$8,136
Mortgage P&I
81%
$4,797
Property Taxes
17%
$1,001
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649