Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.75% first-year return on $212k initial cash invested.
-18.75%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,705
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $7,022 expenses = $3,317 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,705
Total Expenses
$7,022
Mortgage P&I
125%
$4,647
Property Taxes
21%
$791
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408