Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.54% first-year return on $212k initial cash invested.
-11.54%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$4,990
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $7,031 expenses = $2,041 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$7,031
Mortgage P&I
94%
$4,677
Property Taxes
5%
$274
Home Insurance
7%
$332
HOA
1%
$50
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549