Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $224k initial cash invested.
-13.45%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$5,418
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,418
Total Expenses
$7,927
Mortgage P&I
88%
$4,762
Property Taxes
18%
$979
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596