Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $213k initial cash invested.
-5.1%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$7,200
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,200 income − $8,107 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,200
Total Expenses
$8,107
Mortgage P&I
66%
$4,780
Property Taxes
8%
$592
Home Insurance
4%
$287
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792