Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $213k initial cash invested.
-9.15%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$6,158
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $7,780 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$7,780
Mortgage P&I
75%
$4,628
Property Taxes
12%
$727
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677