Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $213k initial cash invested.
-10.5%
Cash On Cash
4.5%
Cap Rate
0.69
DSCR
$6,734
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,734 income − $8,595 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,734
Total Expenses
$8,595
Mortgage P&I
75%
$5,072
Property Taxes
14%
$910
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741