Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.38% first-year return on $212k initial cash invested.
-16.38%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,716
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $6,614 expenses = $2,898 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$6,614
Mortgage P&I
125%
$4,644
Property Taxes
10%
$382
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409