Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.63% first-year return on $213k initial cash invested.
-12.63%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$4,467
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $6,710 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$6,710
Mortgage P&I
103%
$4,613
Property Taxes
6%
$253
Home Insurance
7%
$325
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491