Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $212k initial cash invested.
-9.51%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$5,778
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,778 income − $7,457 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,232
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$7,457
Mortgage P&I
80%
$4,622
Property Taxes
10%
$557
Home Insurance
5%
$314
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636