Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $212k initial cash invested.
-12.32%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$9,028
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,028 income − $11,207 expenses = $2,179 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%
$9,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,028
Total Expenses
$11,207
Mortgage P&I
51%
$4,637
Property Taxes
6%
$530
Home Insurance
4%
$376
HOA
29%
$2,595
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993