Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $212k initial cash invested.
-18.76%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,894
Rent
-$3,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $6,212 expenses = $3,318 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,894
Total Expenses
$6,212
Mortgage P&I
158%
$4,578
Property Taxes
10%
$293
Home Insurance
11%
$324
HOA
1%
$33
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318