Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.81% first-year return on $214k initial cash invested.
-6.81%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$7,234
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,234 income − $8,449 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,234
Total Expenses
$8,449
Mortgage P&I
65%
$4,724
Property Taxes
13%
$934
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$796