Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.86% first-year return on $214k initial cash invested.
-12.86%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$4,866
Rent
-$2,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $7,155 expenses = $2,289 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%
$9,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$7,155
Mortgage P&I
96%
$4,667
Property Taxes
10%
$485
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535