Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $213k initial cash invested.
-15.8%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$4,539
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $7,350 expenses = $2,811 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$7,350
Mortgage P&I
103%
$4,688
Property Taxes
17%
$793
Home Insurance
6%
$285
HOA
1%
$40
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499