Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $213k initial cash invested.
-10.24%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$6,050
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,050 income − $7,869 expenses = $1,819 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,050
Total Expenses
$7,869
Mortgage P&I
77%
$4,641
Property Taxes
14%
$838
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666