Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $212k initial cash invested.
-9.95%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$5,391
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $7,152 expenses = $1,761 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,258
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$7,152
Mortgage P&I
87%
$4,702
Property Taxes
5%
$288
Home Insurance
6%
$328
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593