Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.22% first-year return on $214k initial cash invested.
-16.22%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,334
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $7,223 expenses = $2,889 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,323
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$7,223
Mortgage P&I
108%
$4,695
Property Taxes
16%
$714
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477