Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $214k initial cash invested.
-11.44%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$6,063
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,063 income − $8,100 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,063
Total Expenses
$8,100
Mortgage P&I
80%
$4,828
Property Taxes
14%
$866
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667