Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.45% first-year return on $212k initial cash invested.
-19.45%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,402
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $5,831 expenses = $3,429 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$5,831
Mortgage P&I
188%
$4,507
Property Taxes
8%
$185
Home Insurance
13%
$323
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264