Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $212k initial cash invested.
-10.03%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$6,310
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,310 income − $8,085 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,310
Total Expenses
$8,085
Mortgage P&I
75%
$4,713
Property Taxes
14%
$896
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694