Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.95% first-year return on $212k initial cash invested.
-19.95%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$3,544
Rent
-$3,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $7,067 expenses = $3,523 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$7,067
Mortgage P&I
136%
$4,813
Property Taxes
20%
$710
Home Insurance
10%
$339
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390