Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.89% first-year return on $213k initial cash invested.
-12.89%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$5,870
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,870 income − $8,155 expenses = $2,285 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,870
Total Expenses
$8,155
Mortgage P&I
80%
$4,700
Property Taxes
19%
$1,135
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646