Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $214k initial cash invested.
-7.55%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$7,576
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,576 income − $8,926 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,576
Total Expenses
$8,926
Mortgage P&I
62%
$4,696
Property Taxes
16%
$1,235
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833