Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $213k initial cash invested.
-9.23%
Cash On Cash
4.49%
Cap Rate
0.71
DSCR
$5,943
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,943 income − $7,583 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,943
Total Expenses
$7,583
Mortgage P&I
82%
$4,879
Property Taxes
6%
$341
Home Insurance
6%
$332
HOA
0%
$10
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654