Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.61% first-year return on $212k initial cash invested.
-9.61%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$5,793
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,793 income − $7,490 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$7,490
Mortgage P&I
81%
$4,677
Property Taxes
9%
$507
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637