Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.95% first-year return on $213k initial cash invested.
-13.95%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$4,953
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,953 income − $7,426 expenses = $2,473 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$7,426
Mortgage P&I
96%
$4,750
Property Taxes
13%
$660
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545