Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $213k initial cash invested.
-1.6%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$7,413
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,413 income − $7,696 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,413
Total Expenses
$7,696
Mortgage P&I
62%
$4,611
Property Taxes
3%
$224
Home Insurance
5%
$340
HOA
0%
$0
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$222
Maintenance
4%
$297
Other
11%
$815