Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.74% first-year return on $214k initial cash invested.
-15.74%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,597
Rent
-$2,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $6,401 expenses = $2,804 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,597
Total Expenses
$6,401
Mortgage P&I
128%
$4,615
Property Taxes
6%
$221
Home Insurance
9%
$341
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396