Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $213k initial cash invested.
-7.19%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$5,910
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,910 income − $7,185 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,910
Total Expenses
$7,185
Mortgage P&I
80%
$4,704
Property Taxes
3%
$148
Home Insurance
6%
$325
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650