Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $214k initial cash invested.
-8.57%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$5,898
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,898 income − $7,425 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,898
Total Expenses
$7,425
Mortgage P&I
79%
$4,679
Property Taxes
6%
$342
Home Insurance
6%
$331
HOA
1%
$67
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649