Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $214k initial cash invested.
-10.21%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$5,920
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,920 income − $7,741 expenses = $1,821 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,920
Total Expenses
$7,741
Mortgage P&I
79%
$4,668
Property Taxes
13%
$762
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651