Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $212k initial cash invested.
-9.74%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$5,998
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,998 income − $7,721 expenses = $1,723 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,998
Total Expenses
$7,721
Mortgage P&I
78%
$4,660
Property Taxes
9%
$540
Home Insurance
6%
$332
HOA
2%
$149
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660