Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $214k initial cash invested.
-15.37%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,522
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $7,263 expenses = $2,741 out of pocket
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$7,263
Mortgage P&I
102%
$4,619
Property Taxes
18%
$809
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497