Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $212k initial cash invested.
-6.67%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$6,388
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,388 income − $7,567 expenses = $1,179 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,388
Total Expenses
$7,567
Mortgage P&I
72%
$4,599
Property Taxes
7%
$421
Home Insurance
5%
$324
HOA
1%
$49
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703