Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $212k initial cash invested.
-12.4%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$5,384
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,384 income − $7,575 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$7,575
Mortgage P&I
88%
$4,724
Property Taxes
13%
$692
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592