Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $212k initial cash invested.
-6.82%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$6,402
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,402 income − $7,605 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,402
Total Expenses
$7,605
Mortgage P&I
71%
$4,518
Property Taxes
9%
$579
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704