Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.2% first-year return on $212k initial cash invested.
-18.2%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$3,783
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $7,002 expenses = $3,219 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,783
Total Expenses
$7,002
Mortgage P&I
133%
$5,048
Property Taxes
9%
$345
Home Insurance
9%
$324
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416