Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $214k initial cash invested.
-9.63%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$6,110
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,110 income − $7,824 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,110
Total Expenses
$7,824
Mortgage P&I
76%
$4,632
Property Taxes
11%
$677
Home Insurance
5%
$332
HOA
2%
$107
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672