Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $212k initial cash invested.
-7.92%
Cash On Cash
4.27%
Cap Rate
0.74
DSCR
$6,537
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,537 income − $7,937 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,537
Total Expenses
$7,937
Mortgage P&I
68%
$4,431
Property Taxes
15%
$949
Home Insurance
5%
$336
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719