Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.51% first-year return on $212k initial cash invested.
-11.51%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$5,739
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $7,776 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$7,776
Mortgage P&I
82%
$4,719
Property Taxes
14%
$781
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631