Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $213k initial cash invested.
-13.73%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$5,058
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $7,494 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$7,494
Mortgage P&I
93%
$4,684
Property Taxes
15%
$766
Home Insurance
6%
$325
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556