Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $213k initial cash invested.
-9.74%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$6,384
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,384 income − $8,113 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,384
Total Expenses
$8,113
Mortgage P&I
75%
$4,774
Property Taxes
13%
$837
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$702