Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $213k initial cash invested.
-4.45%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$7,410
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,410 income − $8,202 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,302
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,410
Total Expenses
$8,202
Mortgage P&I
63%
$4,693
Property Taxes
9%
$659
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815