Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $212k initial cash invested.
-12.78%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$5,486
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,486 income − $7,744 expenses = $2,258 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$7,744
Mortgage P&I
84%
$4,589
Property Taxes
18%
$960
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603