Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $214k initial cash invested.
-12.1%
Cash On Cash
4.13%
Cap Rate
0.63
DSCR
$7,092
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,092 income − $9,254 expenses = $2,162 out of pocket
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,092
Total Expenses
$9,254
Mortgage P&I
72%
$5,097
Property Taxes
17%
$1,235
Home Insurance
5%
$327
HOA
3%
$183
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780