Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $214k initial cash invested.
-13.36%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$5,356
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,356 income − $7,742 expenses = $2,386 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,356
Total Expenses
$7,742
Mortgage P&I
91%
$4,864
Property Taxes
13%
$686
Home Insurance
6%
$332
HOA
1%
$39
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589