Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $214k initial cash invested.
-9.5%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$5,728
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $7,419 expenses = $1,691 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,312
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,728
Total Expenses
$7,419
Mortgage P&I
80%
$4,598
Property Taxes
9%
$542
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630