Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $213k initial cash invested.
-11.1%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$5,210
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $7,180 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,210
Total Expenses
$7,180
Mortgage P&I
89%
$4,637
Property Taxes
8%
$441
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573