Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $213k initial cash invested.
-12.15%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$5,056
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $7,211 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,056
Total Expenses
$7,211
Mortgage P&I
93%
$4,709
Property Taxes
8%
$398
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556