Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $213k initial cash invested.
-8.73%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$6,764
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,764 income − $8,312 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,764
Total Expenses
$8,312
Mortgage P&I
71%
$4,799
Property Taxes
13%
$883
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744