Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $214k initial cash invested.
-4.41%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$6,988
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,988 income − $7,775 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,988
Total Expenses
$7,775
Mortgage P&I
67%
$4,715
Property Taxes
5%
$350
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769