Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $213k initial cash invested.
-10.89%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$5,912
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $7,840 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,912
Total Expenses
$7,840
Mortgage P&I
77%
$4,576
Property Taxes
16%
$924
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650