Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.95% first-year return on $212k initial cash invested.
-13.95%
Cash On Cash
3.66%
Cap Rate
0.55
DSCR
$5,128
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $7,589 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,223
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$7,589
Mortgage P&I
99%
$5,068
Property Taxes
9%
$478
Home Insurance
6%
$287
HOA
0%
$13
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564