Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $213k initial cash invested.
-9.83%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$6,904
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,904 income − $8,653 expenses = $1,749 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,904
Total Expenses
$8,653
Mortgage P&I
68%
$4,667
Property Taxes
19%
$1,308
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759