Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $214k initial cash invested.
-11.88%
Cash On Cash
3.96%
Cap Rate
0.62
DSCR
$6,342
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,342 income − $8,461 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,337
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,342
Total Expenses
$8,461
Mortgage P&I
78%
$4,948
Property Taxes
17%
$1,050
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698