Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $213k initial cash invested.
-14.02%
Cash On Cash
3.43%
Cap Rate
0.54
DSCR
$5,738
Rent
-$2,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $8,225 expenses = $2,487 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,738
Total Expenses
$8,225
Mortgage P&I
86%
$4,909
Property Taxes
18%
$1,019
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631