Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $214k initial cash invested.
-13.85%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$4,198
Rent
-$2,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $6,664 expenses = $2,466 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$6,664
Mortgage P&I
111%
$4,676
Property Taxes
5%
$228
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462