Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $213k initial cash invested.
-12.61%
Cash On Cash
4.01%
Cap Rate
0.61
DSCR
$6,464
Rent
-$2,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,464 income − $8,706 expenses = $2,242 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,464
Total Expenses
$8,706
Mortgage P&I
79%
$5,094
Property Taxes
11%
$696
Home Insurance
5%
$332
HOA
6%
$385
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711