Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $214k initial cash invested.
-10.18%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$6,394
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,394 income − $8,214 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,394
Total Expenses
$8,214
Mortgage P&I
75%
$4,787
Property Taxes
14%
$924
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703