Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $213k initial cash invested.
-14.41%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$4,706
Rent
-$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $7,268 expenses = $2,562 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$7,268
Mortgage P&I
101%
$4,742
Property Taxes
13%
$600
Home Insurance
7%
$326
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518