Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.06% first-year return on $213k initial cash invested.
-25.06%
Cash On Cash
1%
Cap Rate
0.15
DSCR
$3,081
Rent
-$4,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $7,539 expenses = $4,458 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,309
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$7,539
Mortgage P&I
166%
$5,114
Property Taxes
38%
$1,168
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339