Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $212k initial cash invested.
-12.51%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$4,506
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $6,720 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,256
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$6,720
Mortgage P&I
102%
$4,575
Property Taxes
6%
$281
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496