Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $212k initial cash invested.
-13.68%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$5,097
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $7,510 expenses = $2,413 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$7,510
Mortgage P&I
91%
$4,622
Property Taxes
16%
$829
Home Insurance
6%
$325
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561