Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.11% first-year return on $212k initial cash invested.
-19.11%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$3,874
Rent
-$3,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $7,255 expenses = $3,381 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$7,255
Mortgage P&I
130%
$5,031
Property Taxes
11%
$426
Home Insurance
9%
$336
HOA
4%
$145
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426