Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $213k initial cash invested.
-6.67%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$7,270
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,270 income − $8,454 expenses = $1,184 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,270
Total Expenses
$8,454
Mortgage P&I
65%
$4,693
Property Taxes
14%
$1,013
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800