Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $212k initial cash invested.
-12.47%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$5,206
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,206 income − $7,412 expenses = $2,206 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$7,412
Mortgage P&I
88%
$4,602
Property Taxes
11%
$572
Home Insurance
7%
$357
HOA
2%
$111
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573