Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.8% first-year return on $212k initial cash invested.
-17.8%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$4,316
Rent
-$3,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $7,465 expenses = $3,149 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
$4,316
Total Expenses
$7,465
Mortgage P&I
111%
$4,771
Property Taxes
21%
$902
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475