Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $213k initial cash invested.
-13.26%
Cash On Cash
3.65%
Cap Rate
0.57
DSCR
$5,442
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $7,790 expenses = $2,348 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$7,790
Mortgage P&I
91%
$4,948
Property Taxes
12%
$659
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599