Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $214k initial cash invested.
-5.34%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$6,580
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,580 income − $7,533 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,580
Total Expenses
$7,533
Mortgage P&I
70%
$4,603
Property Taxes
5%
$352
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724