Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $213k initial cash invested.
-4.04%
Cash On Cash
5.5%
Cap Rate
0.9
DSCR
$6,657
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,657 income − $7,375 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,657
Total Expenses
$7,375
Mortgage P&I
71%
$4,715
Property Taxes
1%
$51
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732