Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $213k initial cash invested.
-12.36%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$9,216
Rent
-$2,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,216 income − $11,411 expenses = $2,195 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,216
Total Expenses
$11,411
Mortgage P&I
51%
$4,686
Property Taxes
6%
$594
Home Insurance
4%
$402
HOA
28%
$2,595
Property Management
12%
$1,106
CapEx
4%
$369
Vacancy
3%
$276
Maintenance
4%
$369
Other
11%
$1,014