Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $214k initial cash invested.
-7.87%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$6,262
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,262 income − $7,665 expenses = $1,403 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%
$9,325
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,262
Total Expenses
$7,665
Mortgage P&I
76%
$4,736
Property Taxes
6%
$381
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689