Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.96% first-year return on $213k initial cash invested.
-3.96%
Cash On Cash
5.59%
Cap Rate
0.91
DSCR
$6,903
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,903 income − $7,607 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,903
Total Expenses
$7,607
Mortgage P&I
69%
$4,757
Property Taxes
3%
$178
Home Insurance
5%
$326
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759