Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $212k initial cash invested.
-11.79%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$5,752
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,752 income − $7,831 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$7,831
Mortgage P&I
81%
$4,673
Property Taxes
15%
$870
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633