Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $212k initial cash invested.
-6.7%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$6,920
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,920 income − $8,102 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,920
Total Expenses
$8,102
Mortgage P&I
68%
$4,698
Property Taxes
10%
$719
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761