Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $213k initial cash invested.
-11.3%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$6,662
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,662 income − $8,666 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,662
Total Expenses
$8,666
Mortgage P&I
71%
$4,699
Property Taxes
13%
$881
Home Insurance
5%
$341
HOA
7%
$481
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733