Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $214k initial cash invested.
-10.81%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$5,204
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $7,129 expenses = $1,925 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$7,129
Mortgage P&I
88%
$4,585
Property Taxes
8%
$436
Home Insurance
7%
$340
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572