Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $214k initial cash invested.
-13.58%
Cash On Cash
3.7%
Cap Rate
0.57
DSCR
$5,790
Rent
-$2,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,790 income − $8,207 expenses = $2,417 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,790
Total Expenses
$8,207
Mortgage P&I
87%
$5,060
Property Taxes
15%
$862
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637