Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $212k initial cash invested.
-10.64%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$5,508
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,508 income − $7,385 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,223
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$7,385
Mortgage P&I
83%
$4,565
Property Taxes
11%
$598
Home Insurance
6%
$332
HOA
0%
$18
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606