Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $212k initial cash invested.
-20.91%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$3,858
Rent
-$3,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $7,556 expenses = $3,698 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,858
Total Expenses
$7,556
Mortgage P&I
118%
$4,560
Property Taxes
35%
$1,361
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424