Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $213k initial cash invested.
-11.12%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$6,236
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,236 income − $8,209 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,236
Total Expenses
$8,209
Mortgage P&I
75%
$4,651
Property Taxes
18%
$1,107
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686