Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $213k initial cash invested.
-7.23%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$6,327
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,327 income − $7,608 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,327
Total Expenses
$7,608
Mortgage P&I
73%
$4,603
Property Taxes
10%
$609
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696