Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $213k initial cash invested.
-9.74%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$6,405
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,405 income − $8,134 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,405
Total Expenses
$8,134
Mortgage P&I
74%
$4,750
Property Taxes
14%
$877
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705