Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $212k initial cash invested.
-15.09%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$4,284
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $6,953 expenses = $2,669 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$6,953
Mortgage P&I
112%
$4,795
Property Taxes
9%
$378
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471