Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.05% first-year return on $214k initial cash invested.
-8.05%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$6,276
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,276 income − $7,710 expenses = $1,434 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%
$9,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,276
Total Expenses
$7,710
Mortgage P&I
75%
$4,700
Property Taxes
9%
$538
Home Insurance
5%
$339
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690