Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $213k initial cash invested.
-10.95%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$5,480
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $7,425 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,480
Total Expenses
$7,425
Mortgage P&I
86%
$4,717
Property Taxes
9%
$514
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603