Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.53% first-year return on $214k initial cash invested.
-10.53%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$5,307
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,307 income − $7,189 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,307
Total Expenses
$7,189
Mortgage P&I
87%
$4,599
Property Taxes
7%
$374
Home Insurance
6%
$332
HOA
2%
$80
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584