Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $214k initial cash invested.
-15.18%
Cash On Cash
3.08%
Cap Rate
0.49
DSCR
$5,280
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $7,990 expenses = $2,710 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$7,990
Mortgage P&I
93%
$4,899
Property Taxes
18%
$964
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581