Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $213k initial cash invested.
-17.17%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$4,340
Rent
-$3,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $7,392 expenses = $3,052 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$7,392
Mortgage P&I
117%
$5,069
Property Taxes
8%
$350
Home Insurance
8%
$338
HOA
4%
$159
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477