Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $214k initial cash invested.
-9.13%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$5,781
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,781 income − $7,409 expenses = $1,628 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$7,409
Mortgage P&I
81%
$4,711
Property Taxes
8%
$444
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636