Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $214k initial cash invested.
-8.62%
Cash On Cash
4.71%
Cap Rate
0.74
DSCR
$6,900
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,900 income − $8,439 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,900
Total Expenses
$8,439
Mortgage P&I
72%
$4,934
Property Taxes
12%
$853
Home Insurance
4%
$306
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759