Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $213k initial cash invested.
-14.93%
Cash On Cash
3.67%
Cap Rate
0.54
DSCR
$5,602
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,602 income − $8,252 expenses = $2,650 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$8,252
Mortgage P&I
94%
$5,264
Property Taxes
13%
$706
Home Insurance
5%
$280
HOA
2%
$98
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616