Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $212k initial cash invested.
-1.88%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$8,708
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,708 income − $9,040 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,708
Total Expenses
$9,040
Mortgage P&I
53%
$4,638
Property Taxes
13%
$1,118
Home Insurance
4%
$324
HOA
0%
$0
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958