Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $212k initial cash invested.
-10.21%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$5,956
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,956 income − $7,756 expenses = $1,800 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,956
Total Expenses
$7,756
Mortgage P&I
76%
$4,541
Property Taxes
15%
$866
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655