Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $213k initial cash invested.
-13.57%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,207
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $8,615 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,207
Total Expenses
$8,615
Mortgage P&I
74%
$4,590
Property Taxes
21%
$1,313
Home Insurance
5%
$332
HOA
4%
$270
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683