Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $212k initial cash invested.
-14.23%
Cash On Cash
3.31%
Cap Rate
0.53
DSCR
$5,404
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $7,921 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,404
Total Expenses
$7,921
Mortgage P&I
90%
$4,851
Property Taxes
17%
$910
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594