Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.21% first-year return on $212k initial cash invested.
-18.21%
Cash On Cash
2.67%
Cap Rate
0.4
DSCR
$4,740
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $7,959 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%
$9,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$7,959
Mortgage P&I
107%
$5,083
Property Taxes
17%
$784
Home Insurance
7%
$350
HOA
3%
$130
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521