Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $212k initial cash invested.
-9.51%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$5,499
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $7,175 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$7,175
Mortgage P&I
84%
$4,620
Property Taxes
7%
$360
Home Insurance
6%
$325
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605