Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.81% first-year return on $214k initial cash invested.
-17.81%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$4,338
Rent
-$3,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $7,511 expenses = $3,173 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%
$9,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$7,511
Mortgage P&I
111%
$4,808
Property Taxes
21%
$895
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477