Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $214k initial cash invested.
-16.63%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,328
Rent
-$2,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $6,299 expenses = $2,971 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$6,299
Mortgage P&I
140%
$4,659
Property Taxes
5%
$182
Home Insurance
10%
$327
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366