Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.08% first-year return on $213k initial cash invested.
-16.08%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$5,906
Rent
-$2,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,906 income − $8,761 expenses = $2,855 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,906
Total Expenses
$8,761
Mortgage P&I
82%
$4,854
Property Taxes
19%
$1,121
Home Insurance
7%
$402
HOA
6%
$376
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650