Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $214k initial cash invested.
-12.59%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$4,959
Rent
-$2,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $7,204 expenses = $2,245 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$7,204
Mortgage P&I
96%
$4,760
Property Taxes
7%
$332
Home Insurance
7%
$327
HOA
2%
$100
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545