Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $214k initial cash invested.
-6.44%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$6,381
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,381 income − $7,528 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,323
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,381
Total Expenses
$7,528
Mortgage P&I
73%
$4,636
Property Taxes
6%
$396
Home Insurance
5%
$327
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702