Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $212k initial cash invested.
-1.27%
Cash On Cash
6.87%
Cap Rate
1.03
DSCR
$10,028
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,028 income − $10,252 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,028
Total Expenses
$10,252
Mortgage P&I
51%
$5,108
Property Taxes
5%
$520
Home Insurance
4%
$438
HOA
8%
$777
Property Management
12%
$1,203
CapEx
4%
$401
Vacancy
3%
$301
Maintenance
4%
$401
Other
11%
$1,103