Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $219k initial cash invested.
-4.77%
Cash On Cash
5%
Cap Rate
0.87
DSCR
$7,131
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,131 income − $8,003 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$186k
Closing costs
1%
$9,302
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,131
Total Expenses
$8,003
Mortgage P&I
63%
$4,460
Property Taxes
11%
$793
Home Insurance
5%
$326
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784