Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $212k initial cash invested.
-13.49%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$6,334
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $8,716 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,334
Total Expenses
$8,716
Mortgage P&I
75%
$4,763
Property Taxes
21%
$1,328
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697