Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.37% first-year return on $213k initial cash invested.
-16.37%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$4,156
Rent
-$2,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $7,065 expenses = $2,909 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$7,065
Mortgage P&I
114%
$4,731
Property Taxes
14%
$595
Home Insurance
8%
$326
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457