Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $212k initial cash invested.
-15.73%
Cash On Cash
3.48%
Cap Rate
0.51
DSCR
$5,594
Rent
-$2,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $8,376 expenses = $2,782 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,246
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$8,376
Mortgage P&I
94%
$5,240
Property Taxes
16%
$910
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615