Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $214k initial cash invested.
-5.47%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$7,266
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,266 income − $8,239 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,266
Total Expenses
$8,239
Mortgage P&I
64%
$4,654
Property Taxes
10%
$729
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799