Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $212k initial cash invested.
-6.48%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$6,552
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $7,695 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,552
Total Expenses
$7,695
Mortgage P&I
70%
$4,566
Property Taxes
9%
$588
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721