Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.13% first-year return on $212k initial cash invested.
-21.13%
Cash On Cash
1.5%
Cap Rate
0.24
DSCR
$4,032
Rent
-$3,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $7,770 expenses = $3,738 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,032
Total Expenses
$7,770
Mortgage P&I
117%
$4,733
Property Taxes
22%
$902
Home Insurance
8%
$324
HOA
11%
$440
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444