Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $213k initial cash invested.
-11.44%
Cash On Cash
4.03%
Cap Rate
0.63
DSCR
$5,468
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $7,500 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$7,500
Mortgage P&I
90%
$4,930
Property Taxes
7%
$385
Home Insurance
6%
$325
HOA
0%
$1
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601