Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $204k initial cash invested.
-10.74%
Cash On Cash
3.55%
Cap Rate
0.62
DSCR
$4,616
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$6,444
Mortgage P&I
92%
$4,269
Property Taxes
6%
$281
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508