Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $212k initial cash invested.
-11.43%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$6,422
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,422 income − $8,442 expenses = $2,020 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,422
Total Expenses
$8,442
Mortgage P&I
78%
$5,032
Property Taxes
14%
$894
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706